REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4203 Evans Dr, Raleigh, NC 27610

3 beds • 2 baths • 1162 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $57,750 initial cash invested.

-10.95%

Cash On Cash

4.46%

Cap Rate

0.7

DSCR

$1,710

Rent

-$527

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$275k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$57,750

Downpayment

20%

$55,000

Closing costs

1%

$2,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,710

Total Expenses

$2,237

Mortgage P&I

86%

$1,464

Property Taxes

11%

$191

Home Insurance

6%

$96

HOA

2%

$40

PManagement

10%

$171

CapEx

5%

$86

Vacancy

6%

$103

Maintenance

5%

$86

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