• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
139 Crayton Creek Way, Asheville, NC 28803
$389,0003 beds • 3 baths • 1324 sqft

This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $81,690 initial cash invested.

Cash On Cash
-9.17%
Cap Rate
4.66%
Rent
$2,352
Cashflow
-$624
Rent Confidence:  High
Annual
$28,224
Median
$2,400
Avg
$2,352
Samples
25
Financing

Purchase Price  $389k
Downpayment  20.0%
Interest Rate  6.7%
Mortgage Duration  30yr.
Cash To Invest

Total  $81,690
Downpayment  20% $77,800
Closing costs  1% $3,890
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,352
Total Expenses  $2,976
Mortgage P&I  86% $2,018
Property Taxes  9% $210
Home Insurance  6% $136
PManagement  10% $235
CapEx  5% $118
Vacancy  6% $141
Maintenance  5% $118
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13 Rosemont Ct$24003315000.4 mi
215 Alta Ave$28003312181.1 mi
3603 Fairview Rd$24953314960.6 mi
4279 Rock Hill Rd$22003314361.9 mi
571 East St$199532.513001.7 mi
6358 London Rd$25003315181.5 mi
775 East St$199532.513001.7 mi
877 East St$199532.513001.7 mi
9285 London Rd$200032.512751.5 mi
1010 Beryl Ct$28003314602.2 mi
111 Dogwood Ln$240032.514001.3 mi
1218 Loblolly Ln$25003316001.1 mi
1322 Cedar St$229532.512000.7 mi
1437 Crayton Park Dr$280032.515450.1 mi
154 Beryl Ct$28003315002.2 mi
1611 Dawson Pl$19953213000.9 mi
17530 Fairview Rd$24003213000.9 mi
18357 London Rd$249532.514351.6 mi
19522 Fairview Rd$20953212900.9 mi
2019 Chapel Park Pl$25003213501.5 mi
21808 Academy St$24003213001.7 mi
226 St Marys Ln$280032.515111.7 mi
23100 River Mill Dr, # 700-104$19143213372 mi
24100 River Mill Dr, # 500-104$19143213372 mi
2521 Scenic Busbee Trl$23003212881.7 mi

Projections