• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
21 Oteen Park Pl, Asheville, NC 28805
$297,5002 beds • 1 baths • 1050 sqft

This property looks like a bad Long-Term investment with a projected -11.35% first-year return on $62,475 initial cash invested.

Cash On Cash
-11.35%
Cap Rate
4.34%
Rent
$1,660
Cashflow
-$591
Rent Confidence:  High
Annual
$19,920
Median
$1,700
Avg
$1,634
Samples
25
Financing

Purchase Price  $298k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $62,475
Downpayment  20% $59,500
Closing costs  1% $2,975
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,660
Total Expenses  $2,251
Mortgage P&I  95% $1,583
Property Taxes  8% $132
Home Insurance  6% $104
PManagement  10% $166
CapEx  5% $83
Vacancy  6% $100
Maintenance  5% $83
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
120 Mountain View Rd$1950219241.7 mi
2431 Governors View Rd$1800218640.9 mi
317 Grassy Park Dr$995219001.5 mi
46 Dogwood Ct, Apt D$1700219202 mi
56 Dogwood Ct, Apt A$1700219202 mi
6397 New Haw Creek Rd, Apt D$1400219001.9 mi
7144 Maxwell Rd, # A$1995218551.7 mi
845 Browndale Rd$1500217680.5 mi
984 Oteen Church Rd$2100217760.6 mi
1013 Sayles Rd, Unit A$13952112002.7 mi
11901 Tunnel Rd$1700211.1 mi
12142 Rocking Porch Rdg$170021.510002.8 mi
1390 Pershing Rd$1895218382 mi
144 Avon Rd, Unit 4B$1195211.3 mi
158A Mountain View Rd, Unit A$1200211.7 mi
164110 Verde Vista Cir, Unit Victoria$17052210702.4 mi
17195 Governors View Rd$1550217621.6 mi
184110 Verde Vista Cir, Unit Verona$17912210752.4 mi
1951 Maple Dr$1800218502.9 mi
20116-2 Arnold Rd$1550229120.9 mi
212B Gash Farm Rd$1400229561.5 mi
22141 Rocking Porch Rdg$16002210352.8 mi
23305 Stevens Ln$1800217872.2 mi
24307 Stevens Ln$1625217842.2 mi
25303 Stevens Ln$1800217842.2 mi

Projections