REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

10 Shenandoah Rd, Asheville, NC 28805

2 beds • 2 baths • 848 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $60,690 initial cash invested.

-10.1%

Cash On Cash

4.6%

Cap Rate

$1,590

Rent

-$511

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$289k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$60,690

Downpayment

20%

$57,800

Closing costs

1%

$2,890

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,590

Total Expenses

$2,101

Mortgage P&I

97%

$1,538

Property Taxes

3%

$48

Home Insurance

6%

$101

PManagement

10%

$159

CapEx

5%

$80

Vacancy

6%

$95

Maintenance

5%

$80

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