3200 Brookhaven Circle

Raleigh, NC 27607|Brookhaven

$315,000$335,000

$175/sqft

3Beds

2.5Baths

1,800sqft

6,000lot sqft

2001Built

19DOM

Below Average

Risk Level

High

Market TrendAppreciating

Pass - Current pricing does not support adequate returns. Risk-adjusted returns are below target thresholds.

Quick Metrics

ARV$350,437

Rehab Cost$27,000

Profit Potential$8,437

Cap Rate5.1%

Cash-on-Cash-2.3%

Monthly Cash Flow-$218

DSCR0.86x

Deal Score Breakdown

Investment Summary

Capital Required

Down Payment (25%)$78,750

Closing Costs (3%)$9,450

Rehab Budget$27,000

Total Cash Required$115,200

Returns

Annual Cash Flow-$2,618

ROI (Flip)7.3%

Break EvenN/A

Assumes 25% down, 6.95% interest rate, 30-year fixed. Actual terms may vary.

Property Description

Move-in ready in the Research Triangle. Minutes from NC State, major employers, and I-40. Updated kitchen and baths, new roof (2024), and fenced backyard. Perfect turnkey rental.

New Roof

Updated Kitchen

Fenced Yard

Near University

Turnkey Rental

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.