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 Mid-Term investment with a projected -10.72% first-year return on $160k initial cash invested.
-10.72%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$4,389
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $5,823 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$5,823
Mortgage P&I
76%
$3,333
Property Taxes
10%
$427
Home Insurance
5%
$228
HOA
8%
$341
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483