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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
5 Townview Dr, Asheville, NC 28806
$325,000 • 2 beds • 1 baths • 684 sqft

This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $68,250 initial cash invested.

Cash On Cash
-9.41%
Cap Rate
4.44%
Rent
$1,790
Cashflow
-$535
Rent Confidence:  High
Annual
$21,480
Median
$1,850
Avg
$1,816
Samples
25
Financing
Purchase Price  $325k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $68,250
Downpayment  20% $65,000
Closing costs  1% $3,250
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,790
Total Expenses  $2,325
Mortgage P&I  92% $1,647
Property Taxes  5% $98
Home Insurance  6% $114
PManagement  10% $179
CapEx  5% $90
Vacancy  6% $107
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
153 Riverview Dr, Asheville, NC 28806$1625216731 mi
249 Riverview Dr, Asheville, NC 28806$1595216721 mi
315 Ezelle St, Apt C, Asheville, NC 28806$1100217200.7 mi
481 Deaver St, # A, Asheville, NC 28806$2200217200.8 mi
581 Deaver St, # B, Asheville, NC 28806$2200217200.8 mi
611 Club St, Asheville, NC 28801$1700217310.9 mi
790 Fairfax Ave, Asheville, NC 28806$2100217451.2 mi
8201 Riverview Dr, Asheville, NC 28806$1695217501.2 mi
9122 Johnston Blvd, Asheville, NC 28806$1600217451.5 mi
1072 Riverview Dr, Asheville, NC 28806$2100217981 mi
1166 Mildred Ave, Asheville, NC 28806$2000218500.8 mi
129 City Cv Ln, Asheville, NC 28806$210021.58000.3 mi
1385 Alabama Ave, Apt 2, Asheville, NC 28806$1375218601.1 mi
144 Wilshire Dr, Asheville, NC 28806$1895218641.3 mi
15165 Eliada Home Rd, Asheville, NC 28806$1400218501.5 mi
16124 State St, Asheville, NC 28806$1995219001 mi
17177 Houston Cir, Asheville, NC 28801$2195219001 mi
1869 Howard St, Asheville, NC 28806$2100211 mi
19135 Michigan Ave, Asheville, NC 28806$2000218921.2 mi
2015 Greenwood St, Asheville, NC 28806$1850219250.9 mi
21217 Fayetteville St, Asheville, NC 28806$1750219820.3 mi
22346 Montford Ave, Apt 6, Asheville, NC 28801$1095219001.4 mi
2350 Crestmont Ave, Asheville, NC 28806$1795211.3 mi
2422 Wilshire Dr, Asheville, NC 28806$2250211.3 mi
258 Bay St, Unit 1, Asheville, NC 28801$1695211.3 mi

Projections