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 Mid-Term investment with a projected -5.25% first-year return on $112k initial cash invested.
-5.25%
Cash On Cash
5.62%
Cap Rate
0.86
DSCR
$3,627
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $4,117 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$4,117
Mortgage P&I
67%
$2,444
Property Taxes
8%
$282
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399