REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
16 Rosscraggon Dr, Asheville, NC 28803
$389,000 • 3 beds • 1 baths • 1101 sqft

This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $81,690 initial cash invested.

Cash On Cash
-12.43%
Cap Rate
3.76%
Rent
$1,870
Cashflow
-$846
Rent Confidence:  High
Annual
$22,440
Median
$1,895
Avg
$1,871
Samples
25
Financing
Purchase Price  $389k
Downpayment  20.0%
Interest Rate  6.5%
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  $1,870
Total Expenses  $2,716
Mortgage P&I  105% $1,972
Property Taxes  6% $121
Home Insurance  7% $136
PManagement  10% $187
CapEx  5% $94
Vacancy  6% $112
Maintenance  5% $94
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
150 Mulberry Ct, Arden, NC 28704$20003211000.5 mi
2159 Chestnut Pl, Arden, NC 28704$20503210361.1 mi
37 Deer Run Ct, Asheville, NC 28803$7503211961.4 mi
428 Fairhaven Ct, Asheville, NC 28803$220031.514461.4 mi
5220 Linden St, Arden, NC 28704$23003213640.8 mi
6165 Birch Ln, Unit A, Arden, NC 28704$1600320.3 mi
73810 Sweeten Creek Rd, Arden, NC 28704$20003214400.8 mi
8170 Birch Ln, Arden, NC 28704$21953216160.3 mi
973 E Cascade St, Arden, NC 28704$199521.511280.3 mi
1061 W Cascade St, Arden, NC 28704$199521.511280.3 mi
116 Atkins St, Arden, NC 28704$189521.511440.3 mi
1210 Azalea Rd, Arden, NC 28704$165021.59530.2 mi
1317 Valleywood Ct, Asheville, NC 28803$19502210490.6 mi
14138 Colony Dr, Arden, NC 28704$149521.58960.9 mi
1532 E Citra St, Arden, NC 28704$179521.58400.2 mi
1677 E Cascade St, Arden, NC 28704$169521.58400.2 mi
1780 E Cascade St, Arden, NC 28704$189521.58400.2 mi
1853 W Cascade St, Arden, NC 28704$179521.58400.3 mi
1955 W Cascade St, Arden, NC 28704$179521.58400.3 mi
20165 Birch Ln, # B, Arden, NC 28704$1600310.3 mi
21165 Birch Ln, Unit B, Arden, NC 28704$1600310.3 mi
223 Shadywood Cir, Asheville, NC 28803$300042.512600.7 mi
2318 Casteel Ln, Asheville, NC 28803$1300221.1 mi
2412 Sky Exchange Dr, # 65-102, Asheville, NC 28803$22293212450.5 mi
2512 Sky Exchange Dr, # 83-202, Asheville, NC 28803$19943212450.5 mi

Projections