Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $78,750 initial cash invested.
-14.08%
Cash On Cash
3.41%
Cap Rate
$1,720
Rent
-$924
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,644
Mortgage P&I
111%
$1,904
Property Taxes
9%
$162
Home Insurance
8%
$131
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41 Mildred Ave, Asheville, NC 28806 | $2,575 | 1 | 1 | 700 | 0.8 mi |
173 Fairfax Ave, Asheville, NC 28806 | $1,580 | 1 | 1 | 800 | 0.3 mi |
41 Mildred Ave, Unit 2, Asheville, NC 28806 | $1,975 | 1 | 1 | 850 | 0.8 mi |
7 Wellspring Ln, Asheville, NC 28806 | $1,650 | 1 | 1 | 600 | 1.8 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