Unlock all features! Tap here to upgrade
36 Windy Acres Knoll Dr, Hendersonville, NC 28792
3 beds • 2 baths • 1584 sqft
$548,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.53% first-year return on $115k initial cash invested.
-14.53%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,404
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$3,798
Mortgage P&I
113%
$2,726
Property Taxes
9%
$212
Home Insurance
8%
$196
HOA
2%
$40
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0