REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
43 Selwyn Rd, Asheville, NC 28806
$349,000 • 2 beds • 2 baths • 878 sqft

This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $73,290 initial cash invested.

Cash On Cash
-11.02%
Cap Rate
4.41%
Rent
$1,935
Cashflow
-$673
Rent Confidence:  High
Annual
$23,220
Median
$1,940
Avg
$1,960
Samples
25
Financing
Purchase Price  $349k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $73,290
Downpayment  20% $69,800
Closing costs  1% $3,490
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,935
Total Expenses  $2,608
Mortgage P&I  96% $1,858
Property Taxes  6% $124
Home Insurance  6% $122
PManagement  10% $194
CapEx  5% $97
Vacancy  6% $116
Maintenance  5% $97
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11849 Old Haywood Rd$1750228191.5 mi
234 Selwyn Rd, Apt B$175021.510000.1 mi
38 Bear Creek Dr$2095229502.8 mi
427 Plemmons St$2100218500.7 mi
5130 Warren Haynes Dr$2100218841.3 mi
64406 Marble Way$18952211271.1 mi
733 Enka Orchard St$20002210602.3 mi
8648 Sand Hill Rd$17502211231.5 mi
9402 Sand Hill Rd$32502210482.5 mi
104103 Marble Way$1650221.1 mi
114104 Marble Way$16002211761.1 mi
123903 Florham Pl$17502211761.1 mi
1355 Middlemont Ave$208521.58322.8 mi
1477 Trotter Pl$17002210402.8 mi
1511 Friendly Holw, Unit Friendly$199021.59502.7 mi
1624 Triple H Dr, # B$1600217480.3 mi
17102 Middlemont Ave$2700218752.7 mi
1837 Shadowlawn Drivetop Level$1400219102.3 mi
1912 Hehil Dr$2250219002.6 mi
2038 Huffman Rd$1950218902.8 mi
21391 Deaverview Rd$1795218903 mi
22115 Featherdown Way, # 208-002$19402212062.2 mi
23115 Featherdown Way, # 233-302$20102212062.2 mi
24115 Featherdown Way, # 208-105$19402212062.2 mi
25115 Featherdown Way, # 208-103$19402212062.2 mi

Projections