Unlock all features! Tap here to upgrade
10404 Chickahominy Falls Ln, Glen Allen, VA 23059
3 beds • 2 baths • 2422 sqft
$678,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.23% first-year return on $142k initial cash invested.
-18.23%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,926
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $5,090 expenses = $2,164 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,926
Total Expenses
$5,090
Mortgage P&I
114%
$3,333
Property Taxes
15%
$427
Home Insurance
8%
$228
HOA
12%
$341
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0