REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9 Johns St, Asheville, NC 28806
$419,9003 beds • 2 baths • 1568 sqft

This property looks like a bad Long-Term investment with a projected -9.78% first-year return on $88,179 initial cash invested.

Cash On Cash
-9.78%
Cap Rate
4.68%
Rent
$2,395
Signal: Med.
Cashflow
-$719
Financing

Purchase Price  $420k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $88,179
Downpayment  $83,980
Closing costs  $4,199
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,395
Total Expenses  $3,114
Mortgage P&I  $2,235
Property Taxes  $108
Home Insurance  $147
PManagement  $240
CapEx  $120
Vacancy  $144
Maintenance  $120
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1343 Camelia Ln$18753215680.5 mi
262 Tipperary Dr$21003215682.7 mi
3121 Estelle Park Dr$23953214201.5 mi
4110 Owens Creek Rd$25983214992.7 mi
5227 Johnston Blvd$200031.515601.8 mi
663 Ben Lippen Rd$25003217721.7 mi
741 Fieldcrest Cir$28753217112.3 mi
83 Dadoo Dr$21953216532.9 mi
912 Guinevere Ct$23003213501.6 mi
10117 Estelle Park Dr$24953213351.6 mi
11102 Estelle Park Dr$26003213121.7 mi
1246 Mitchell Ave$32003214873.5 mi
13129 Cranford Rd$23953215644.3 mi
141460 Patton Ave Apt B$21003214503.3 mi
1596 Louisiana Ave$23953216024.2 mi
1634 Friendly Way$250032.515362.8 mi
17105 Owens Creek Rd$259732.515002.7 mi
1881 Starnes Cove Rd$16953214553.8 mi
19102 Owens Creek Rd$259832.515002.7 mi
2026 Herringbone Dr$24003215004.5 mi
2128 Sunset Dr$24003213443 mi
2288 Rumbough Pl$285032.515843.6 mi
2333 King Arthur Pl$1700321.4 mi
24104 Appalachian Way$21953212802.7 mi
259 Alex Breeze Way$18503212612.6 mi