• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4009 Ingram Dr, Raleigh, NC 27604
$300,0003 beds • 2 baths • 1258 sqft

This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $63,000 initial cash invested.

Cash On Cash
-15.56%
Cap Rate
3.46%
Rent
$1,684
Cashflow
-$817
Rent Confidence:  High
Annual
$20,208
Median
$1,590
Avg
$1,683
Samples
25
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  20% $60,000
Closing costs  1% $3,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,684
Total Expenses  $2,501
Mortgage P&I  95% $1,597
Property Taxes  22% $362
Home Insurance  6% $105
PManagement  10% $168
CapEx  5% $84
Vacancy  6% $101
Maintenance  5% $84
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13729 Arrowwood Dr$21953213080.3 mi
23316 Arrowwood Dr, # A$18403212500.9 mi
34274 Lake Ridge Dr$17003213000.8 mi
43316 Arrowwood Dr$18403213000.9 mi
53316 Arrowwood Dr, Unit A$19953213000.9 mi
63105 Selkirk Pl$22003213060.9 mi
73819 Bonneville Ct, # 3819B$16753211830.6 mi
83819 Bonneville Ct, # 3819F$16753211830.7 mi
93819 Bonneville Ct, # 3815E$15553211830.7 mi
103616 Baugh St$15003212001 mi
113831 Brentwood Rd, # 28E$15503211830.8 mi
123831 Brentwood Rd, # 16E$15503211830.8 mi
132816 New Hope Church Rd$161031.512490.1 mi
143831 Brentwood Rd, # 06B$15503211830.8 mi
153831 Brentwood Rd, # 15B$15503211830.8 mi
163831 Brentwood Rd, # 10E$15503211830.8 mi
173831 Brentwood Rd, # 04E$15503211830.8 mi
183831 Brentwood Rd, # 18B$15503211830.8 mi
193831 Brentwood Rd, # 15F$15503211830.8 mi
203831 Brentwood Rd, # 12F$15503211830.8 mi
213831 Brentwood Rd, # 30B$15403211830.8 mi
224313 Lake Ridge Dr$159532.512400.8 mi
233801 Bison Hill Ln$162532.512001.1 mi
243609 Bison Hill Ln$159032.513281 mi
254611 Grinding Stone Dr, Apt C$200032.513191.3 mi

Projections