REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1598 Tunnel Rd, Asheville, NC 28805

3 beds • 1 baths • 1482 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $81,690 initial cash invested.

-13.38%

Cash On Cash

3.88%

Cap Rate

0.61

DSCR

$1,980

Rent

-$911

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$389k

Downpayment

20.0%

Interest Rate

7.0%

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

$1,980

Total Expenses

$2,891

Mortgage P&I

105%

$2,070

Property Taxes

9%

$170

Home Insurance

7%

$136

PManagement

10%

$198

CapEx

5%

$99

Vacancy

6%

$119

Maintenance

5%

$99

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis