Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $80,829 initial cash invested.
-7.19%
Cash On Cash
4.61%
Cap Rate
0.8
DSCR
$2,260
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,744
Mortgage P&I
82%
$1,851
Property Taxes
8%
$170
Home Insurance
6%
$135
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
917 Olivette Rd, Asheville, NC 28804 | $2,450 | 3 | 2 | 1500 | 0.3 mi |
59 Vine St, Woodfin, NC 28804 | $1,800 | 3 | 2 | 1500 | 1.7 mi |
25 Leisure Mountain Rd, Asheville, NC 28804 | $2,400 | 3 | 2 | 1550 | 2.5 mi |
50 Indian Paintbrush Ln, Alexander, NC 28701 | $2,300 | 3 | 2 | 1340 | 1.9 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