Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $132k initial cash invested.
-16.34%
Cash On Cash
2.32%
Cap Rate
0.42
DSCR
$2,210
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$4,012
Mortgage P&I
132%
$2,911
Property Taxes
14%
$299
Home Insurance
10%
$220
HOA
0%
$8
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
116 Overlook Rd, Asheville, NC 28803 | $3,800 | 3 | 3 | 2400 | 0.4 mi |
12 Mountain Site Ln, Asheville, NC 28803 | $2,500 | 3 | 2.5 | 2091 | 0.5 mi |
10 Bevlyn Dr, Asheville, NC 28803 | $2,699 | 3 | 2 | 2161 | 0.1 mi |
24 Scottish Cir, Asheville, NC 28803 | $2,395 | 3 | 2.5 | 1500 | 0.4 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