REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4009 Ingram Dr, Raleigh, NC 27604
$300,000 • 3 beds • 2 baths • 1258 sqft

This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $63,000 initial cash invested.

Cash On Cash
-17.49%
Cap Rate
3.03%
Rent
$1,550
Signal: High
Cashflow
-$918
Financing
Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,550
Total Expenses  $2,468
Mortgage P&I  $1,597
Property Taxes  $362
Home Insurance  $105
PManagement  $155
CapEx  $78
Vacancy  $93
Maintenance  $78
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13316 Arrowwood Dr, # A$18403212500.9 mi
24274 Lake Ridge Dr$17003213000.8 mi
33316 Arrowwood Dr$18403213000.9 mi
43316 Arrowwood Dr, Unit A$19953213000.9 mi
53105 Selkirk Pl$22003213060.9 mi
63819 Bonneville Ct, # 3819B$16553211830.6 mi
73819 Bonneville Ct, # 3814K$15503211830.6 mi
83819 Bonneville Ct, # 3820B$16303211830.6 mi
93616 Baugh St$15003212001 mi
102816 New Hope Church Rd$161031.512490.1 mi
113831 Brentwood Rd, # 10E$15503211830.8 mi
123831 Brentwood Rd, # 18B$15503211830.8 mi
133831 Brentwood Rd, # 04E$15503211830.8 mi
143831 Brentwood Rd, # 15F$15503211830.8 mi
153831 Brentwood Rd, # 12F$15503211830.8 mi
163831 Brentwood Rd, # 30B$15403211830.8 mi
173831 Brentwood Rd, # 16E$15403211830.8 mi
183831 Brentwood Rd, # 16B$15403211830.8 mi
193831 Brentwood Rd, # 28J$15403211830.8 mi
203831 Brentwood Rd, # 04B$15403211830.8 mi
213831 Brentwood Rd, # 24K$15403211830.8 mi
224248 Lake Ridge Dr$160032.513140.8 mi
233801 Bison Hill Ln$165032.512001.1 mi
243609 Bison Hill Ln$159032.513281 mi
253623 Bison Hill Ln$164532.513281.1 mi