REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5051 Avenida Del Sol Dr, Raleigh, NC 27616
$245,000 • 2 beds • 3 baths • 1322 sqft

This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $51,450 initial cash invested.

Cash On Cash
-11.45%
Cap Rate
4.36%
Rent
$1,543
Cashflow
-$491
Rent Confidence:  High
Annual
$18,516
Median
$1,570
Avg
$1,542
Samples
25
Financing
Purchase Price  $245k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $51,450
Downpayment  $49,000
Closing costs  $2,450
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,543
Total Expenses  $2,034
Mortgage P&I  $1,304
Property Taxes  $119
Home Insurance  $86
HOA  $124
PManagement  $154
CapEx  $77
Vacancy  $93
Maintenance  $77
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14803 N New Hope Rd, # 5007B3$16202212980.7 mi
24803 N New Hope Rd, # 5005B1$16702212980.7 mi
34803 N New Hope Rd, # 5007A4$15702212980.7 mi
44803 N New Hope Rd, # 5005A1$16702212980.7 mi
54803 N New Hope Rd, # 5003A2$16702212980.7 mi
64803 N New Hope Rd, # 5007B2$15702212980.7 mi
74803 N New Hope Rd, # 5003A1$15702212980.7 mi
84803 N New Hope Rd, # 5005A4$13552212980.7 mi
94803 N New Hope Rd, # 5005A2$16802212980.7 mi
104803 N New Hope Rd, # 5007B1$16702212980.7 mi
114803 N New Hope Rd, # 5005B4$17202212980.7 mi
125023 Avenida Del Sol Dr$14502212130.1 mi
135020 Avenida Del Sol Dr$15002211530.1 mi
145059 Avenida Del Sol Dr$149921.512560 mi
154803 N New Hope Rd, # 5001B1$14552211510.7 mi
164803 N New Hope Rd, # 5001B2$14552211510.7 mi
174803 N New Hope Rd, # 5121B3$15702211510.7 mi
184803 N New Hope Rd, # 4801A4$15802211510.7 mi
194803 N New Hope Rd, # 5105B4$15202211510.7 mi
204803 N New Hope Rd, # 3804C4$14002211510.7 mi
214803 N New Hope Rd, # 5117A2$14552211510.7 mi
224803 N New Hope Rd, # 4715B1$15902211510.7 mi
234803 N New Hope Rd, # 5119C3$15202211510.7 mi
244803 N New Hope Rd, # 4705A3$12002211510.7 mi
254803 N New Hope Rd, # 4715C4$15902211510.7 mi