REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
824 Brigham Rd, Raleigh, NC 27610
$300,0003 beds • 2 baths • 1071 sqft

This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $63,000 initial cash invested.

Cash On Cash
-11.79%
Cap Rate
4.25%
Rent
$1,699
Signal: Low
Cashflow
-$619
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,699
Total Expenses  $2,318
Mortgage P&I  $1,597
Property Taxes  $174
Home Insurance  $105
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12451 Jimmy Carter Way$16993210920.8 mi
21109 Thelonious Dr$24003210721.7 mi
3516 Dacian Rd$140031.510580.4 mi
41705 E Lenoir St$18003211501.1 mi
5860 Darby St$15503210451.8 mi
6119 S Pettigrew St$19953211341.9 mi
71504 Malta Ave$1550329501.1 mi
81506 E Lenoir St$21653212041.2 mi
9804 Vardaman St, Unit B$23753212001.3 mi
101112 Coleman St$23503212011.5 mi
111216 Bentley Ln$155031.510921.4 mi
121510 Malta Ave$1895329201.1 mi
131135 S State St$27003211971.6 mi
14905 Belmont Dr$160031.511850.2 mi
15729 S State St$22503212001.7 mi
16141 Lord Ashley Rd$19453211832 mi
17833 Coleman St$22503212501.5 mi
182300 Shannon St$165031.59750.8 mi
192407 Maplewood Ln$16403212961 mi
201005 Shades Pl$135031.511001.9 mi
21844 Rawls Dr$14503212611.7 mi
22423 Glenbrook Dr$15003110750.9 mi
23613 Juno Ct$15903110250.4 mi
24721 S State St$24503212741.7 mi
25430 Glenbrook Dr$8953110500.9 mi