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 -8.72% first-year return on $78,750 initial cash invested.

Cash On Cash
-8.72%
Cap Rate
4.94%
Rent
$2,400
Signal: Med.
Cashflow
-$572
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  $2,400
Total Expenses  $2,972
Mortgage P&I  $1,996
Property Taxes  $166
Home Insurance  $131
HOA  $55
PManagement  $240
CapEx  $120
Vacancy  $144
Maintenance  $120
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
112 Guinevere Ct$23003213502.5 mi
2100 Pace Ln$21003213372.6 mi
3117 Estelle Park Dr$24953213353.1 mi
4313 Westover Dr$21003211701.4 mi
5142 Logan Ave$23003214382.8 mi
645 Oak Hill Dr$24003211621.6 mi
746 Mitchell Ave$32003214872.5 mi
815 Hudson St$19503212503 mi
965 Montview Dr$22953215082.9 mi
1061 Haywood Rd$14903212002.8 mi
1185 Belmont Ave$250031.513723 mi
1215 Northview St$24003215662.7 mi
1316 Spears Ave, Apt 9$210032.513783 mi
1418 Laurel Loop$27003211002.1 mi
151 Buffalo St$240032.514502.3 mi
1616 Spears Ave, Apt 23$259532.513903 mi
1712 Revonda Dr$239532.514242.8 mi
1850 Deaver St$360032.514602.6 mi
19212 Garden Cv, Unit Upper$249532.514582.6 mi
2068 Rash Rd$250031.512422.7 mi
2124 Apple Ln$235032.514872.6 mi
2280 Springbrook Rd$240032.514403.2 mi
23274 Clayton Ave Apt D$210032.511001.3 mi
24136 Houston St$27953314042 mi
2516 Spears Ave$220032.512403 mi