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 Mid-Term investment with a projected -7.16% first-year return on $133k initial cash invested.
-7.16%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$3,606
Rent
-$794
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
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,481
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$4,400
Mortgage P&I
76%
$2,726
Property Taxes
6%
$212
Home Insurance
5%
$196
HOA
1%
$40
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397