Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $71,190 initial cash invested.
-8.7%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$2,050
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,566
Mortgage P&I
84%
$1,726
Property Taxes
9%
$189
Home Insurance
6%
$119
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
50 Mitchell Ave, Asheville, NC 28806 | $1,900 | 2 | 2 | 1092 | 1.3 mi |
2 Jacob Ln, Asheville, NC 28806 | $2,200 | 2 | 2 | 1120 | 1.5 mi |
149 Laurel Loop, Unit A, Asheville, NC 28806 | $1,850 | 2 | 2 | 1100 | 1.5 mi |
402 Sand Hill Rd, Asheville, NC 28806 | $3,000 | 2 | 2 | 1048 | 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