Unlock all features! Tap here to upgrade
10520 W Providence Rd, North Chesterfield, VA 23236
4 beds • 3 baths • 1648 sqft
$331,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.26% first-year return on $69,615 initial cash invested.
-0.26%
Cash On Cash
6.04%
Cap Rate
1.07
DSCR
$2,510
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$2,525
Mortgage P&I
62%
$1,557
Property Taxes
8%
$197
Home Insurance
5%
$117
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10330 W Providence Rd, Chesterfield, VA 23236 | $3,000 | 4 | 3 | 2028 | 0.2 mi |
10202 Seacliff Ln, North Chesterfield, VA 23236 | $2,500 | 4 | 2 | 1630 | 0.5 mi |
10202 Seacliff Ln, Richmond, VA 23236 | $2,500 | 4 | 2 | 1630 | 0.5 mi |
5125 Cane Mill Ln, Richmond, VA 23236 | $2,600 | 4 | 3 | 1865 | 2.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality