Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.57% first-year return on $42,000 initial cash invested.
10.57%
Cash On Cash
9.2%
Cap Rate
$2,140
Rent
$370
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$1,770
Mortgage P&I
49%
$1,057
Property Taxes
4%
$87
Home Insurance
3%
$70
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
133 Dorchester Ave, Asheville, NC 28806 | $1,975 | 3 | 1 | 815 | 0.1 mi |
212 Pennsylvania Ave, Unit Upper, Asheville, NC 28806 | $1,875 | 3 | 1 | 1500 | 0.5 mi |
41 Langwell Ave, Asheville, NC 28806 | $1,645 | 3 | 1 | 1014 | 0.7 mi |
53 Balsam Ave, Asheville, NC 28806 | $1,995 | 3 | 1 | 988 | 0.8 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