REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

6116 San Marcos Way, Raleigh, NC 27616

3 beds • 3 baths • 1457 sqft

Email

This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $61,950 initial cash invested.

-12.78%

Cash On Cash

4.06%

Cap Rate

$1,770

Rent

-$660

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$295k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$61,950

Downpayment

20%

$59,000

Closing costs

1%

$2,950

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,770

Total Expenses

$2,430

Mortgage P&I

89%

$1,570

Property Taxes

12%

$209

Home Insurance

6%

$103

HOA

5%

$89

PManagement

10%

$177

CapEx

5%

$88

Vacancy

6%

$106

Maintenance

5%

$88

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