Projects Finance Real Estate Media Where I've Been Status

850 Athens Dr, Raleigh, NC 27606

residential analyzed Zillow
Edit Analysis
Purchase Price
$659,000
Market Value
$633,300
Monthly Rent
$1,475
Beds
8
Baths
3.0
Sqft
2,727
Test Residential
2026-06-02
green
100.0
Deal Score
Cap Rate
4.56%
Cash-on-Cash
-5.23%
DSCR
0.78
Monthly Cash Flow
$-327
NOI
$13,680
GRM
12.50
1% Rule
FAIL
Break-Even
117.2%
Target Purchase Price
$163,500
Scenario Cap Rate Cash-on-Cash DSCR Cash Flow Score Verdict
Rent +10% 5.32% -2.19% 0.91 $-137 100.0 green
Rent -10% 3.80% -8.27% 0.65 $-517 100.0 green
Vacancy +5pp 4.16% -6.83% 0.71 $-427 100.0 green
Rate +1pp 4.56% -7.68% 0.70 $-480 100.0 green
Price -10% 5.07% -3.20% 0.86 $-180 100.0 green
Tags
Notes