REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

104 Arnold Rd, Asheville, NC 28805

3 beds • 2 baths • 1026 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $78,750 initial cash invested.

-10.47%

Cash On Cash

4.21%

Cap Rate

$2,010

Rent

-$687

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$375k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$78,750

Downpayment

20%

$75,000

Closing costs

1%

$3,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,010

Total Expenses

$2,697

Mortgage P&I

95%

$1,904

Property Taxes

7%

$140

Home Insurance

7%

$131

PManagement

10%

$201

CapEx

5%

$100

Vacancy

6%

$121

Maintenance

5%

$100

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

20 Pleasant Ridge Dr, Asheville, NC 28805

$2,200

3

2

1146

0.3 mi

20 Rocking Porch Rd, Asheville, NC 28805

$1,925

3

2

1008

2.2 mi

23 Maple Dr, Asheville, NC 28805

$2,000

3

2

1075

2 mi

9 Teems Ln, Asheville, NC 28805

$2,095

3

2

1100

1.8 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis