Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.91% first-year return on $47,166 initial cash invested.
-4.91%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$1,500
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,693
Mortgage P&I
74%
$1,105
Property Taxes
5%
$72
Home Insurance
8%
$126
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13 Parker Rd, Asheville, NC 28803 | $2,400 | 1 | 1 | 760 | 0.3 mi |
43 Caledonia Rd, Apt 3, Asheville, NC 28803 | $1,100 | 1 | 1 | 650 | 1 mi |
31 Wyatt St, Asheville, NC 28803 | $1,250 | 1 | 1 | 640 | 1.2 mi |
39 Shady Oak Dr, Asheville, NC 28803 | $995 | 1 | 1 | 1.1 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