• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -13.35% first-year return on $68,250 initial cash invested.

Cash On Cash
-13.35%
Cap Rate
3.91%
Rent
$1,784
Cashflow
-$759
Rent Confidence:  High
Annual
$21,408
Median
$1,800
Avg
$1,784
Samples
25
Financing

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

Total  $68,250
Downpayment  20% $65,000
Closing costs  1% $3,250
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,784
Total Expenses  $2,543
Mortgage P&I  97% $1,730
Property Taxes  13% $236
Home Insurance  6% $114
PManagement  10% $178
CapEx  5% $89
Vacancy  6% $107
Maintenance  5% $89
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12468 Milburnie Rd$16003110530.5 mi
22301 Euston St$20503110451.1 mi
31208 Somerset Rd$16503111000.4 mi
4800 Culpepper Rd$2350319960.5 mi
51109 N King Charles Rd$15493110240.9 mi
61214 Downing Rd$14253110491.2 mi
72360 Stevens Rd$17953110070.8 mi
82227 Glascock St$18503110120.9 mi
92354 Millbank St$18503110801.1 mi
101206 Downing Rd$19503110151.2 mi
112132 Milburnie Rd$10503111021.2 mi
12814 Hartford Rd$1325319741.2 mi
131324 Marlborough Rd$1700319501 mi
14904 Brighton Rd$235031.510230.8 mi
152107 Tudor Pl$2100319421.4 mi
16501 Cardinal Dr$19503111641.7 mi
17704 Habersham Pl$20253210460.4 mi
18804 Wiles Ct$18003210640.4 mi
192304 Milburnie Rd$18003112870.9 mi
20908 Chatham Ln$16953211070 mi
21905 Culpepper Ln$22903210120.4 mi
222401 Kennington Rd$21953210040.6 mi
232209 Milburnie Rd$159531.512001.1 mi
241122 Summerkings Ct, Unit 102$1345329921.1 mi
251122 Summerkings Ct, Unit 101$1300329921.1 mi

Projections