Unlock all features! Tap here to upgrade
11205 Chancellor Meadows Ln, Locust Grove, VA 22508
3 beds • 3 baths • 1344 sqft
$378,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.16% first-year return on $97,422 initial cash invested.
-4.16%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$3,465
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $3,803 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,422
Downpayment
20%
$75,640
Closing costs
1%
$3,782
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$3,803
Mortgage P&I
54%
$1,856
Property Taxes
4%
$150
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866