Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.92% first-year return on $22,890 initial cash invested.
45.92%
Cash On Cash
16.9%
Cap Rate
2.8
DSCR
$2,200
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $1,324 expenses = $876 cash flow
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$1,324
Mortgage P&I
25%
$549
Property Taxes
8%
$165
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6 Beaverdam Knoll Rd, Asheville, NC 28804 | $2,800 | 3 | 2 | 1170 | 1.1 mi |
32 Pressley Rd, Asheville, NC 28805 | $1,995 | 3 | 2 | 1176 | 2 mi |
66 Larchmont Rd, Asheville, NC 28804 | $2,000 | 3 | 2 | 1130 | 2 mi |
17 Sycamore St, Asheville, NC 28804 | $1,995 | 3 | 2 | 1340 | 1.3 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