Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.56% first-year return on $75,600 initial cash invested.
-0.56%
Cash On Cash
6.72%
Cap Rate
$2,910
Rent
-$35
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$2,945
Mortgage P&I
65%
$1,905
Property Taxes
5%
$156
Home Insurance
4%
$126
PManagement
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32 Cub Rd, Asheville, NC 28806 | $3,250 | 3 | 3 | 2300 | 0.6 mi |
62 Huffman Rd, Asheville, NC 28806 | $2,900 | 3 | 2.5 | 2012 | 0.9 mi |
14 Smile Ave, Asheville, NC 28806 | $2,475 | 3 | 3 | 2500 | 0.3 mi |
6 Woodland Rd W, Asheville, NC 28806 | $3,850 | 3 | 3 | 2300 | 1.7 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