REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10 Shenandoah Rd, Asheville, NC 28805
$289,0002 beds • 2 baths • 848 sqft

This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $60,690 initial cash invested.

Cash On Cash
-7.02%
Cap Rate
5.29%
Rent
$1,800
Signal: Med.
Cashflow
-$355
Financing

Purchase Price  $289k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $60,690
Downpayment  $57,800
Closing costs  $2,890
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,800
Total Expenses  $2,155
Mortgage P&I  $1,538
Property Taxes  $48
Home Insurance  $101
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14 Snelson-sne Ln, Lot 4$1300229240.3 mi
23A Gash Farm Rd$1400228341.4 mi
3116-2 Arnold Rd$2100229120.9 mi
42B Gash Farm Rd$1400229561.4 mi
5104 Eastville Rd$2495229841.3 mi
6305 Stevens Ln$1800217870.5 mi
7307 Stevens Ln$1800217840.5 mi
8303 Stevens Ln$1800217840.5 mi
9309 Stevens Ln$1800217810.5 mi
10102 Parkway Vista Dr$19502211800.5 mi
11107 Eastville Rd$1900221.3 mi
1217-1 Howards Row Pl$1600221.3 mi
13162 New Salem Rd$1100227503.7 mi
1420 Willow Ct$1395221.7 mi
1584 Oteen Church Rd$2100217761.6 mi
1651 Maple Dr$1800218503.5 mi
1790 Pershing Rd$1895218383.4 mi
183 Double Oaks Dr, # B$1850218002.7 mi
19311 Stevens Ln$1650216630.5 mi
20688 Upper Grassy Branch Ext$1600223.1 mi
214110 Verde Vista Cir, Unit Victoria$21312210774.1 mi
222000 Old Eastwood Village Blvd, Unit 305$1650223.6 mi
231905 Abbey Cir$16502211803.4 mi
243402 Saint Augustine Pl$16002211763.4 mi
253 Bridgestone Rd$150021.511202.5 mi