Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.73% first-year return on $52,479 initial cash invested.
7.73%
Cash On Cash
8%
Cap Rate
1.38
DSCR
$2,410
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$2,072
Mortgage P&I
50%
$1,208
Property Taxes
6%
$150
Home Insurance
4%
$88
PManagement
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Mountain Ter, Asheville, NC 28806 | $2,495 | 3 | 2 | 2016 | 0.6 mi |
16-B Evergreen Ave, Asheville, NC 28806 | $1,895 | 3 | 2.5 | 2300 | 0.9 mi |
668 Sand Hill Rd, Asheville, NC 28806 | $2,700 | 3 | 2 | 1932 | 1.6 mi |
47 Blue Ridge Ave, Asheville, NC 28806 | $2,100 | 3 | 2 | 1750 | 1.1 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
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality