• 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 -9.27% first-year return on $65,520 initial cash invested.

Cash On Cash
-9.27%
Cap Rate
4.79%
Rent
$1,807
Cashflow
-$506
Rent Confidence:  High
Annual
$21,684
Median
$1,895
Avg
$1,826
Samples
25
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  $1,807
Total Expenses  $2,313
Mortgage P&I  92% $1,661
Property Taxes  4% $74
Home Insurance  6% $109
PManagement  10% $181
CapEx  5% $90
Vacancy  6% $108
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13 Double Oaks Dr, # A$1950319003.2 mi
2320 New Salem Rd$1795319123.5 mi
324 Avon Rd$1875319243.7 mi
424 Melton Dr$18953110154.1 mi
59 Teems Ln$21003211001.4 mi
61 Overton Way, # 15BE103$1901329014.3 mi
717 Grassy Park Dr$995219001.2 mi
8305 Stevens Ln$1800217870.4 mi
9307 Stevens Ln$1625217840.4 mi
10303 Stevens Ln$1800217840.4 mi
1123 Pleasant Ridge Dr$229531.513001.7 mi
12309 Stevens Ln$1800217810.4 mi
1393 Raleigh Rd$21753111235 mi
1440 Little Knob Rd$16503113503.2 mi
1512 Beechwood Rd$19003111854.6 mi
16144 Maxwell Rd, # A$1995218552.4 mi
17741 Bee Tree Rd$110018004.8 mi
18743 Bee Tree Rd$110018004.8 mi
193 Charland Forest Rd$200031.54 mi
204 Pinehurst Rd$220031.54 mi
2114 Sleepy Hollow Ln$18003212102.2 mi
22431 Governors View Rd$1800218643.1 mi
23116 Arnold Rd$19503213001.5 mi
24431 Little Sycamore Ln$22293210804 mi
2520 Rocking Porch Rd$19253210084.9 mi

Projections