Unlock all features! Tap here to upgrade
10403 Chesdin Ridge Ct, South Chesterfield, VA 23803
3 beds • 2 baths • 2122 sqft
$438,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.16% first-year return on $110k initial cash invested.
-3.16%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$3,615
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,905 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,905
Mortgage P&I
62%
$2,226
Property Taxes
8%
$294
Home Insurance
4%
$155
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398