Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.12% first-year return on $60,900 initial cash invested.
5.12%
Cash On Cash
7.58%
Cap Rate
1.28
DSCR
$2,750
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$2,490
Mortgage P&I
52%
$1,435
Property Taxes
9%
$237
Home Insurance
4%
$102
PManagement
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
90 Forest Hill Dr, Asheville, NC 28803 | $2,800 | 4 | 2 | 1 mi | |
66 Deaver St, Asheville, NC 28806 | $2,900 | 4 | 2.5 | 0.7 mi | |
8 Bay St, Asheville, NC 28801 | $3,000 | 4 | 2.5 | 1647 | 0.9 mi |
71 Buchanan Ave, Asheville, NC 28801 | $3,250 | 4 | 3 | 1700 | 0.6 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