Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $78,309 initial cash invested.
-5.58%
Cash On Cash
4.79%
Cap Rate
0.86
DSCR
$2,250
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,614
Mortgage P&I
77%
$1,739
Property Taxes
7%
$160
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12 Bethel Dr, Asheville, NC 28803 | $2,950 | 3 | 2 | 1750 | 0.5 mi |
48 Mountain Site Ln, Asheville, NC 28803 | $2,095 | 3 | 2 | 1638 | 1.2 mi |
79 Hemlock St, Arden, NC 28704 | $2,500 | 3 | 2 | 1800 | 1.6 mi |
1 Gatehouse Ct, Asheville, NC 28803 | $1,850 | 3 | 2 | 1858 | 1.5 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