Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $68,250 initial cash invested.
-13.36%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$1,660
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,420
Mortgage P&I
100%
$1,655
Property Taxes
13%
$219
Home Insurance
7%
$114
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31 Lee Ave, Asheville, NC 28804 | $1,700 | 2 | 1 | 900 | 0.3 mi |
77 Conestee St, Asheville, NC 28801 | $1,695 | 2 | 1 | 744 | 0.5 mi |
25 Hillside St, Asheville, NC 28801 | $1,750 | 2 | 1 | 875 | 0.9 mi |
235 Murdock Ave, Asheville, NC 28804 | $1,500 | 2 | 1 | 908 | 0.6 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