- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3733 Tarheel Club Rd, Raleigh, NC 27604
$299,000 • 2 beds • 1 baths • 848 sqft
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $62,790 initial cash invested.
Cash On Cash
-12.86%
Cap Rate
3.99%
Rent
$1,516
Signal: Med.
Cashflow
-$673
Financing
Purchase Price $299k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,790
Downpayment $59,800
Closing costs $2,990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,516
Total Expenses $2,189
Mortgage P&I $1,591
Property Taxes $98
Home Insurance $105
PManagement $152
CapEx $76
Vacancy $91
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...