Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $247k initial cash invested.
-21.39%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,400
Rent
-$4,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$236k
Closing costs
1%
$11,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$7,808
Mortgage P&I
171%
$5,800
Property Taxes
17%
$567
Home Insurance
13%
$429
HOA
4%
$128
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
336 Red Fox Cir, Asheville, NC 28803 | $5,495 | 4 | 3.5 | 3800 | 1.1 mi |
19 Dearborn St, Asheville, NC 28803 | $4,625 | 4 | 4 | 2916 | 0.5 mi |
14 Dianthus Dr, Asheville, NC 28803 | $4,200 | 4 | 3.5 | 3172 | 0.1 mi |
51 Driftstone Cir, Arden, NC 28704 | $3,000 | 4 | 3.5 | 2500 | 0.8 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