Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.08% first-year return on $830k initial cash invested.
-27.08%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,670
Rent
-$18,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3950k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$830k
Downpayment
20%
$790k
Closing costs
1%
$39,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$21,386
Mortgage P&I
708%
$18,903
Property Taxes
15%
$406
Home Insurance
52%
$1,382
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23 Le An Hurst Rd, Asheville, NC 28803 | $1,395 | 3 | 2 | 1 mi | |
775 Caribou Rd, Asheville, NC 28803 | $2,295 | 3 | 2 | 1.2 mi | |
34 Rock Hill Rd Ext, Asheville, NC 28803 | $1,995 | 3 | 2 | 1.4 mi | |
5 Park Ave, Asheville, NC 28803 | $2,495 | 3 | 2.5 | 2800 | 1.2 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