Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $84,000 initial cash invested.
-14.53%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$1,870
Rent
-$1,017
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,887
Mortgage P&I
110%
$2,054
Property Taxes
11%
$206
Home Insurance
7%
$140
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
85 Alabama Ave, Apt 2, Asheville, NC 28806 | $1,375 | 2 | 1 | 860 | 0.3 mi |
124 State St, Asheville, NC 28806 | $1,995 | 2 | 1 | 900 | 0 mi |
4 Wilshire Dr, Asheville, NC 28806 | $1,895 | 2 | 1 | 864 | 1.3 mi |
15 Greenwood St, Asheville, NC 28806 | $1,850 | 2 | 1 | 925 | 0.6 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