Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $78,750 initial cash invested.
-10.8%
Cash On Cash
3.8%
Cap Rate
0.66
DSCR
$1,890
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,599
Mortgage P&I
95%
$1,803
Property Taxes
9%
$175
Home Insurance
7%
$131
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
732 Fairview Rd, Asheville, NC 28803 | $2,500 | 3 | 1 | 912 | 1 mi |
59 East St, Asheville, NC 28803 | $1,995 | 3 | 1 | 978 | 0 mi |
44 Lowe Ave, Asheville, NC 28803 | $1,645 | 3 | 1 | 960 | 0.4 mi |
615 Marietta St, Asheville, NC 28803 | $1,850 | 3 | 1 | 920 | 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