REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
7 Craig Cir, Asheville, NC 28805
$435,000 • 2 beds • 2 baths • 1272 sqft

This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $91,350 initial cash invested.

Cash On Cash
-14.34%
Cap Rate
3.66%
Rent
$2,093
Cashflow
-$1,092
Rent Confidence:  High
Annual
$25,116
Median
$1,995
Avg
$2,092
Samples
25
Financing
Purchase Price  $435k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $91,350
Downpayment  $87,000
Closing costs  $4,350
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,093
Total Expenses  $3,185
Mortgage P&I  $2,315
Property Taxes  $173
Home Insurance  $152
PManagement  $209
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1102 Parkway Vista Dr$19502211801.4 mi
2497 New Haw Creek Rd$13002212001.7 mi
31905 Abbey Cir$15502211801.8 mi
43402 Saint Augustine Pl$16002211761.7 mi
5209 Old Haw Creek Rd$30002213602.1 mi
61040 Enclave Piney Ln, # 2-011$25752212523.4 mi
71040 Enclave Piney Ln, # 1-201$25052212523.4 mi
81040 Enclave Piney Ln$22352212523.4 mi
91040 Enclave Piney Ln, Unit B2$26162212523.4 mi
1021 Blalock Ave$15502212803.6 mi
111040 Enclave Piney Ln, # 3-401$25652212453.4 mi
121040 Enclave Piney Ln, # 3-402$25202212453.4 mi
131040 Enclave Piney Ln, # 3-101$24892212453.4 mi
141040 Enclave Piney Ln, # 3-411$25652212453.4 mi
15305 Piney Mountain Dr, Apt G2$19902212113.1 mi
169 Kenilworth Knls, Apt 110$21952212143.4 mi
174110 Verde Vista Cir, Unit Verona$17982211342.5 mi
184110 Verde Vista Cir, Unit Victoria$17792210772.5 mi
19305 Piney Mountain Rd, Unit N3$17502211123.1 mi
209 Kenilworth Knls$19952211243.4 mi
21116-2 Arnold Rd$1900229120.9 mi
229 Kenilworth Knls, Apt 115$17002211153.4 mi
234 Timberlake Dr$16002211634 mi
241040 Enclave Piney Ln, # 4-110$22852211023.4 mi
251040 Enclave Piney Ln, # 4-410$23002211023.4 mi