REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

916 Chatham Ln, Raleigh, NC 27610

3 beds • 1 baths • 1045 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $68,250 initial cash invested.

-13.82%

Cash On Cash

3.81%

Cap Rate

0.6

DSCR

$1,750

Rent

-$786

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$1,750

Total Expenses

$2,536

Mortgage P&I

99%

$1,730

Property Taxes

13%

$236

Home Insurance

7%

$114

PManagement

10%

$175

CapEx

5%

$88

Vacancy

6%

$105

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