Unlock all features! Tap here to upgrade
10107 Grovecrest Ct, North Chesterfield, VA 23236
3 beds • 3 baths • 1878 sqft
$447,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.97% first-year return on $94,059 initial cash invested.
-13.97%
Cash On Cash
3.94%
Cap Rate
0.6
DSCR
$2,418
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $3,513 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,059
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,418
Total Expenses
$3,513
Mortgage P&I
101%
$2,444
Property Taxes
12%
$282
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0