REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
127 Bellamy Rd, Asheville, NC 28806
$375,0003 beds • 2 baths • 1350 sqft

This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $78,750 initial cash invested.

Cash On Cash
-7.91%
Cap Rate
5.12%
Rent
$2,472
Cashflow
-$519
Rent Confidence:  High
Annual
$29,664
Median
$2,395
Avg
$2,473
Samples
25
Financing

Purchase Price  $375k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $78,750
Downpayment  $75,000
Closing costs  $3,750
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,472
Total Expenses  $2,991
Mortgage P&I  $1,996
Property Taxes  $166
Home Insurance  $131
HOA  $55
PManagement  10% $247
CapEx  5% $124
Vacancy  6% $148
Maintenance  5% $124
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
112 Guinevere Ct$23003213502.5 mi
216 Dellwood St$28003213342.4 mi
3100 Pace Ln$21003213372.6 mi
47 City Cove Ln$29503211601.3 mi
57 City Cv Ln$29503211591.3 mi
6313 Westover Dr$21003211701.4 mi
7142 Logan Ave$23003214382.8 mi
845 Oak Hill Dr$24003211621.6 mi
946 Mitchell Ave$32003214872.5 mi
1059 Johnston Blvd$23003212322.6 mi
1153 Nancy St$25003211081.5 mi
1261 Haywood Rd$12003212002.8 mi
1365 Montview Dr$22953215082.9 mi
14210 Gdn Cv Ln$245032.514002.7 mi
1596 Louisiana Ave$23953216022.4 mi
1616 Spears Ave, Apt 9$210032.513783 mi
1718 Laurel Loop$27003211002.1 mi
181 Buffalo St$240032.514502.3 mi
1912 Revonda Dr$239532.514242.8 mi
207A Woodfin Ave$239532.512722.8 mi
2150 Deaver St$360032.514602.6 mi
22212 Garden Cv, Unit Upper$239532.514582.6 mi
2384 Green Oak Rd$240032.514542.8 mi
2468 Rash Rd$239531.512422.7 mi
25138 Clingman Ave$28003211202.9 mi

Project Rental Revenue For Any Address