Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $77,679 initial cash invested.
-14.61%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$1,650
Rent
-$946
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$2,596
Mortgage P&I
118%
$1,955
Property Taxes
5%
$83
Home Insurance
8%
$130
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
63 Oak Hill Dr, Asheville, NC 28806 | $1,650 | 2 | 1 | 747 | 0.7 mi |
165 Eliada Home Rd, Asheville, NC 28806 | $1,400 | 2 | 1 | 850 | 0.5 mi |
122 Johnston Blvd, Asheville, NC 28806 | $1,600 | 2 | 1 | 745 | 1.5 mi |
40 Rash Rd, Asheville, NC 28806 | $1,800 | 2 | 1 | 832 | 1.4 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