REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

7819 River Field Dr, Raleigh, NC 27616

2 beds • 3 baths • 1116 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $53,550 initial cash invested.

-9.77%

Cash On Cash

4.69%

Cap Rate

0.74

DSCR

$1,830

Rent

-$436

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$255k

Downpayment

20.0%

Interest Rate

6.9%

Mortgage Duration

30yr.

Cash To Invest

Total

$53,550

Downpayment

20%

$51,000

Closing costs

1%

$2,550

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,830

Total Expenses

$2,266

Mortgage P&I

73%

$1,340

Property Taxes

11%

$195

Home Insurance

5%

$89

HOA

9%

$165

PManagement

10%

$183

CapEx

5%

$92

Vacancy

6%

$110

Maintenance

5%

$92

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

7811 River Field Dr, Raleigh, NC 27616

$1,800

3

3

1327

0 mi

7915 Averette Hill Dr, Raleigh, NC 27616

$3,000

2

3

1175

0.1 mi

7537 Thebes Dr, Raleigh, NC 27616

$1,899

3

3

1472

0.2 mi

7209 Perry Creek Rd, Raleigh, NC 27616

$1,975

3

2

1200

0.5 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis