REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
5428 Passenger Pl, Raleigh, NC 27603
$325,000 • 3 beds • 2 baths • 1225 sqft

This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $68,250 initial cash invested.

Cash On Cash
-10.8%
Cap Rate
4.14%
Rent
$1,760
Cashflow
-$614
Rent Confidence:  High
Annual
$21,120
Median
$1,795
Avg
$1,774
Samples
25
Financing
Purchase Price  $325k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $68,250
Downpayment  20% $65,000
Closing costs  1% $3,250
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,760
Total Expenses  $2,374
Mortgage P&I  94% $1,646
Property Taxes  9% $156
Home Insurance  6% $114
PManagement  10% $176
CapEx  5% $88
Vacancy  6% $106
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12909 Buckboard Ln, Raleigh, NC 27603$17953213620.3 mi
22912 Buckboard Ln, Raleigh, NC 27603$18553213600.3 mi
310633 Old Stage Rd, Raleigh, NC 27603$15953210600.2 mi
46017 Willow Crest Ln, Willow Spring, NC 27592$19503213241.4 mi
55112 Peakwood Dr, Raleigh, NC 27603$17753213491.3 mi
66408 Silver Spring Ct, Willow Spring, NC 27592$19703213321.5 mi
79937 Huntwyck Dr, Raleigh, NC 27603$20003212562.7 mi
81112 New Castle Ct, Raleigh, NC 27603$16453213202.2 mi
95129 Peakwood Dr, Raleigh, NC 27603$18703214191.3 mi
109201 Woodthrush Ct, Raleigh, NC 27603$16953211002.2 mi
112320 Brasswynd Ct, Fuquay Varina, NC 27526$17953213802.2 mi
128833 Juaquin Ln, Raleigh, NC 27603$17603213602.7 mi
133140 Cotten Rd, Raleigh, NC 27603$13003210151.7 mi
149205 Meadow Sweet Ct, Raleigh, NC 27603$18103214322.2 mi
152033 Howson Rd, Raleigh, NC 27603$19003214072.4 mi
168812 Reigate Ln, Raleigh, NC 27603$18503213992.7 mi
173109 Eric St, Willow Spring, NC 27592$11653215651.3 mi
186021 Wildorlyn Cir, Raleigh, NC 27603$16953214322.5 mi
191521 Bricklanding Cir, Willow Spring, NC 27592$14503210803 mi
202305 Brasswynd Ct, Fuquay Varina, NC 27526$20153214952.1 mi
212813 Buckboard Ln, Raleigh, NC 27603$195032.515210.3 mi
225601 Sterlingwoods Dr, Fuquay Varina, NC 27526$20453215082.2 mi
231109 Country Brooke Dr, Raleigh, NC 27603$19153216031.9 mi
246009 S Downs Dr, Raleigh, NC 27603$17953216002.3 mi
256204 Bridgemont Ln, Wake County, NC 27592$175532.515521.2 mi

Projections