Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $62,895 initial cash invested.
-8.97%
Cash On Cash
4.15%
Cap Rate
0.73
DSCR
$1,570
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,040
Mortgage P&I
91%
$1,429
Property Taxes
6%
$99
Home Insurance
7%
$105
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5 Grassy Park Rd, Asheville, NC 28805 | $1,095 | 2 | 1 | 900 | 1 mi |
23 Craig Cir, Asheville, NC 28805 | $1,850 | 2 | 1 | 1100 | 0.2 mi |
40 Greenwood Rd, Asheville, NC 28803 | $1,700 | 2 | 1 | 850 | 1.9 mi |
92 Beverly Rd, Asheville, NC 28805 | $1,800 | 2 | 1 | 1134 | 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