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 Long-Term investment with a projected -9.25% first-year return on $99,750 initial cash invested.
-9.25%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$2,537
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $3,306 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$3,306
Mortgage P&I
94%
$2,374
Property Taxes
4%
$106
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0