REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3733 Tarheel Club Rd, Raleigh, NC 27604

2 beds • 1 baths • 848 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $62,790 initial cash invested.

-13.65%

Cash On Cash

3.81%

Cap Rate

0.6

DSCR

$1,460

Rent

-$714

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$299k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$62,790

Downpayment

20%

$59,800

Closing costs

1%

$2,990

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,460

Total Expenses

$2,174

Mortgage P&I

109%

$1,591

Property Taxes

7%

$98

Home Insurance

7%

$105

PManagement

10%

$146

CapEx

5%

$73

Vacancy

6%

$88

Maintenance

5%

$73

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis