REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

364 State St, Asheville, NC 28806

2 beds • 1 baths • 750 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $65,100 initial cash invested.

-9.31%

Cash On Cash

4.79%

Cap Rate

$1,860

Rent

-$505

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$310k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$65,100

Downpayment

20%

$62,000

Closing costs

1%

$3,100

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,860

Total Expenses

$2,365

Mortgage P&I

89%

$1,650

Property Taxes

7%

$123

Home Insurance

6%

$108

PManagement

10%

$186

CapEx

5%

$93

Vacancy

6%

$112

Maintenance

5%

$93

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis