Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.25% first-year return on $36,750 initial cash invested.
10.25%
Cash On Cash
8.68%
Cap Rate
1.46
DSCR
$1,720
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,406
Mortgage P&I
50%
$866
Property Taxes
2%
$32
Home Insurance
4%
$61
PManagement
10%
$172
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 |
|---|---|---|---|---|---|
597 Emma Rd, Asheville, NC 28806 | $1,550 | 2 | 1 | 820 | 0.6 mi |
217 Fayetteville St, Asheville, NC 28806 | $1,550 | 2 | 1 | 982 | 0.8 mi |
279 Bingham Rd, Asheville, NC 28806 | $1,675 | 2 | 1 | 928 | 0.9 mi |
52 Buffalo St, Asheville, NC 28806 | $1,800 | 2 | 1 | 1120 | 0.9 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