REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
916 Chatham Ln, Raleigh, NC 27610
$325,0003 beds • 1 baths • 1045 sqft

This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $68,250 initial cash invested.

Cash On Cash
-13.49%
Cap Rate
3.88%
Rent
$1,774
Cashflow
-$767
Rent Confidence:  High
Annual
$21,288
Median
$1,725
Avg
$1,775
Samples
25
Financing

Purchase Price  $325k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $68,250
Downpayment  $65,000
Closing costs  $3,250
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,774
Total Expenses  $2,541
Mortgage P&I  $1,730
Property Taxes  $236
Home Insurance  $114
PManagement  $177
CapEx  $89
Vacancy  $106
Maintenance  $89
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12468 Milburnie Rd$16503110530.5 mi
2510 Locke Ln$14953110451.1 mi
31208 Somerset Rd$17253111000.4 mi
4800 Culpepper Rd$2350319960.5 mi
51109 N King Charles Rd$15493110240.9 mi
61214 Downing Rd$14253110491.2 mi
72360 Stevens Rd$18503110070.8 mi
82354 Millbank St$18503110801.1 mi
91206 Downing Rd$19503110151.2 mi
102132 Milburnie Rd$13953110931.2 mi
11814 Hartford Rd$1325319741.2 mi
121324 Marlborough Rd$1700319501 mi
132107 Tudor Pl$2100319421.4 mi
14501 Cardinal Dr$19503111641.7 mi
15704 Habersham Pl$20253210460.4 mi
162304 Milburnie Rd$18003112870.9 mi
17908 Chatham Ln$16953211070 mi
18905 Culpepper Ln$22903210120.4 mi
192401 Kennington Rd$21953210040.6 mi
202209 Milburnie Rd$159531.512001.1 mi
211135 Summerkings Ct, # 102$19503210001.2 mi
221122 Summerkings Ct, Unit 101$1300329921.1 mi
231126 Summerkings Ct, Unit 101$1450329921.2 mi
24456 Dickens Dr$20503211191 mi
25839 Dalewood Dr$169931.512401.2 mi