Unlock all features! Tap here to upgrade
119 Mountain Bluff Trl, Hendersonville, NC 28792
3 beds • 4 baths • 3782 sqft
$1,045,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $238k initial cash invested.
-10.58%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$5,876
Rent
-$2,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $7,971 expenses = $2,095 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,876
Total Expenses
$7,971
Mortgage P&I
90%
$5,308
Property Taxes
4%
$256
Home Insurance
7%
$385
HOA
0%
$25
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646