Unlock all features! Tap here to upgrade
30 Top Of The Mountain Rd, Hendersonville, NC 28739
3 beds • 2 baths • 1546 sqft
$475,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $118k initial cash invested.
-1.37%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$3,806
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $3,940 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,940
Mortgage P&I
62%
$2,374
Property Taxes
3%
$106
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419