Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.17% first-year return on $80,850 initial cash invested.
-5.17%
Cash On Cash
5.41%
Cap Rate
$2,580
Rent
-$348
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,928
Mortgage P&I
76%
$1,955
Property Taxes
6%
$167
Home Insurance
5%
$135
PManagement
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
55 Elizabeth Pl, Asheville, NC 28801 | $2,800 | 3 | 2 | 1096 | 0.1 mi |
9 Dundee St, Asheville, NC 28801 | $2,095 | 3 | 2 | 1144 | 1 mi |
313 Westover Dr, Asheville, NC 28801 | $2,175 | 3 | 2 | 1170 | 1 mi |
6 Latta St, Asheville, NC 28801 | $2,575 | 3 | 2 | 1050 | 1 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