Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $44,100 initial cash invested.
3.27%
Cash On Cash
7.06%
Cap Rate
1.2
DSCR
$1,710
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,590
Mortgage P&I
60%
$1,030
Property Taxes
2%
$40
Home Insurance
4%
$74
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30 Jeffress Ave, Asheville, NC 28803 | $1,495 | 2 | 1 | 803 | 0.5 mi |
129 Dodge St, Unit A, Asheville, NC 28803 | $1,300 | 2 | 1 | 800 | 0.8 mi |
14 Alta Ave, Asheville, NC 28803 | $1,795 | 2 | 1 | 840 | 0.7 mi |
44 Jeffress Ave, Asheville, NC 28803 | $1,645 | 2 | 1 | 864 | 0.5 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