• 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 -11.47% first-year return on $62,475 initial cash invested.

Cash On Cash
-11.47%
Cap Rate
4.31%
Rent
$1,650
Cashflow
-$597
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  $1,650
Total Expenses  $2,247
Mortgage P&I  96% $1,583
Property Taxes  8% $132
Home Insurance  6% $104
PManagement  10% $165
CapEx  5% $82
Vacancy  6% $99
Maintenance  5% $82
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections