REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5845 Farmwell Rd, Raleigh, NC 27610

3 beds • 2 baths • 1537 sqft

Email

This property might be a fair Long-Term investment with a projected 7.81% first-year return on $37,800 initial cash invested.

7.81%

Cash On Cash

8.65%

Cap Rate

1.35

DSCR

$1,870

Rent

$246

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$180k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$37,800

Downpayment

20%

$36,000

Closing costs

1%

$1,800

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,870

Total Expenses

$1,624

Mortgage P&I

51%

$958

Property Taxes

6%

$116

Home Insurance

3%

$63

PManagement

10%

$187

CapEx

5%

$94

Vacancy

6%

$112

Maintenance

5%

$94

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