Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.75% first-year return on $211k initial cash invested.
-21.75%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$2,150
Rent
-$3,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $5,973 expenses = $3,823 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$5,973
Mortgage P&I
229%
$4,934
Property Taxes
1%
$20
Home Insurance
17%
$357
HOA
5%
$102
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9 Wondu View Ct, Asheville, NC 28806 | $2,200 | 3 | 3 | 2450 | 4 mi |
5 Timothy Ln, Candler, NC 28715 | $2,850 | 3 | 2.5 | 2342 | 2.7 mi |
11 Timothy Ln, Candler, NC 28715 | $3,000 | 3 | 2 | 2744 | 2.7 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