Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $63,000 initial cash invested.
-10.15%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$1,580
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $2,113 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$2,113
Mortgage P&I
96%
$1,512
Property Taxes
5%
$85
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
271 Forest Hill Dr, Asheville, NC 28803 | $1,650 | 2 | 1 | 931 | 1.3 mi |
40 Greenwood Rd, Asheville, NC 28803 | $1,700 | 2 | 1 | 850 | 0.6 mi |
14 Alta Ave, Asheville, NC 28803 | $1,795 | 2 | 1 | 840 | 0.5 mi |
25 Westchester Dr, Asheville, NC 28803 | $1,845 | 2 | 1 | 836 | 1 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