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 Long-Term investment with a projected -11.62% first-year return on $92,043 initial cash invested.
-11.62%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,410
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,301 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,043
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,301
Mortgage P&I
92%
$2,226
Property Taxes
12%
$294
Home Insurance
6%
$155
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0