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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
15 Upper Moffitt Rd, Asheville, NC 28805
$311,9993 beds • 1 baths • 880 sqft

This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $65,520 initial cash invested.

Cash On Cash
-8.83%
Cap Rate
4.89%
Rent
$1,840
Cashflow
-$482
Financing

Purchase Price  $312k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $65,520
Downpayment  20% $62,400
Closing costs  1% $3,120
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,840
Total Expenses  $2,322
Mortgage P&I  90% $1,661
Property Taxes  4% $74
Home Insurance  6% $109
PManagement  10% $184
CapEx  5% $92
Vacancy  6% $110
Maintenance  5% $92
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections