REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
40 Ottari Rd, Asheville, NC 28804
$398,0003 beds • 2 baths • 1110 sqft

This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $83,580 initial cash invested.

Cash On Cash
-10.98%
Cap Rate
4.41%
Rent
$2,200
Signal: Med.
Cashflow
-$765
Financing

Purchase Price  $398k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $83,580
Downpayment  $79,600
Closing costs  $3,980
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,200
Total Expenses  $2,965
Mortgage P&I  $2,118
Property Taxes  $136
Home Insurance  $139
PManagement  $220
CapEx  $110
Vacancy  $132
Maintenance  $110
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
122 Fenner Ave$32003213000.8 mi
228 Inglewood Rd$28503212801.1 mi
355 Blackwood Rd$28003213970.6 mi
49 Lee Ave$232531.510501.5 mi
5313 Westover Dr$21003211703.3 mi
638 Ottari Rd$19753112040 mi
759 Shorewood Dr$2400320.7 mi
866 Larchmont Rd$1995320.8 mi
913 Garden Rd$2300329022.1 mi
1017 Sycamore St$2195321.5 mi
1116 Spears Ave$220032.512402.2 mi
1228 Edgemont Rd, Apt 14$1825321.8 mi
1330 Edgemont Rd, Apt 24$1825321.8 mi
1428-30 Edgemont Rd, # 14$1895321.8 mi
1528-30 Edgemont Rd, # 19$1895321.8 mi
1628-30 Edgemont Rd, Unit 27$1795321.8 mi
178 Salem Ave$23003215431.4 mi
1865 Montview Dr$22953215082 mi
19259 Richmond Hill Dr$22003110943.4 mi
2016 Spears Ave, Apt 23$259532.513902.1 mi
2116 Spears Ave, Apt 9$210032.513782.2 mi
2272 Green Oak Rd$1800322.9 mi
2315 Northview St$24003215662.4 mi
2448 Rice Branch Rd$25753215003.2 mi
2570 Furman Ave$26503215233 mi