Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $66,150 initial cash invested.
-11.19%
Cash On Cash
4.05%
Cap Rate
$1,590
Rent
-$617
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$2,207
Mortgage P&I
101%
$1,599
Property Taxes
5%
$84
Home Insurance
7%
$110
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14 Cottage Dr, Asheville, NC 28805 | $2,100 | 2 | 1 | 644 | 2.1 mi |
331 Gashes Creek Rd, Unit 2, Asheville, NC 28803 | $1,450 | 2 | 1 | 696 | 2.8 mi |
45 Browndale Rd, Asheville, NC 28805 | $1,500 | 2 | 1 | 768 | 1.8 mi |
159 Onteora Blvd, Asheville, NC 28803 | $1,600 | 2 | 1 | 689 | 3.5 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 |
Projection Charts
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality