REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
5845 Farmwell Rd, Raleigh, NC 27610
$180,000 • 3 beds • 2 baths • 1537 sqft

This property might be a fair Long-Term investment with a projected 7.75% first-year return on $37,800 initial cash invested.

Cash On Cash
7.75%
Cap Rate
8.63%
Rent
$1,866
Cashflow
$244
Rent Confidence:  High
Annual
$22,392
Median
$1,785
Avg
$1,846
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,800
Downpayment  $36,000
Closing costs  $1,800
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,866
Total Expenses  $1,622
Mortgage P&I  $958
Property Taxes  $116
Home Insurance  $63
PManagement  $187
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11150 Baxter Ln, # 1015-307$17183215021.1 mi
21150 Baxter Ln, # 1141-302$16193215021.1 mi
31150 Baxter Ln, # 1120-302$19623215021.1 mi
41122 Hodge Rd$20003214581 mi
51150 Baxter Ln, # 1035-202$19323214491.1 mi
6485 Traebert Cir, # 490-201$17753214081.1 mi
7485 Traebert Cir, # 490-302$17253214081.1 mi
8485 Traebert Cir, # 490-102$19453214081.1 mi
9485 Traebert Cir, # 500-304$17253214081.1 mi
10485 Traebert Cir, # 450-201$17753214081.1 mi
11485 Traebert Cir, # 490-301$17553214081.1 mi
12485 Traebert Cir, # 500-102$19453214081.1 mi
13485 Traebert Cir, # 500-204$17953214081.1 mi
14203 Allison Dr$260032.516000.3 mi
151150 Baxter Ln, # 1120-102$18713213611.1 mi
16485 Traebert Cir, # 450-107$17153213181.1 mi
17485 Traebert Cir, # 490-207$17753213181.1 mi
18485 Traebert Cir, # 500-303$17853213181.1 mi
19485 Traebert Cir, # 450-108$19253213181.1 mi
20485 Traebert Cir, # 450-208$17753213181.1 mi
21485 Traebert Cir, # 490-208$17753213181.1 mi
22485 Traebert Cir, # 450-308$17853213181.1 mi
23485 Traebert Cir, # 490-308$17853213181.1 mi
241150 Baxter Ln, # 1240-108$18453212901.1 mi
251150 Baxter Ln, # 1241-101$18483212901.1 mi