- Airbnb
- Long-Term
- Mid-Term
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...