Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $73,500 initial cash invested.
-2.37%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$2,520
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$2,665
Mortgage P&I
70%
$1,754
Property Taxes
5%
$116
Home Insurance
5%
$122
HOA
1%
$18
PManagement
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30 Jarnaul Ave, Asheville, NC 28804 | $2,495 | 3 | 3 | 1728 | 2.6 mi |
36 Foothills Rd, Asheville, NC 28804 | $2,800 | 3 | 3 | 1920 | 2.6 mi |
6 Crescent St, Asheville, NC 28804 | $2,200 | 3 | 3 | 1500 | 2.1 mi |
191 Cherry Springs Ln, Asheville, NC 28804 | $2,850 | 3 | 3 | 2036 | 3.2 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