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 might be a fair Airbnb investment with a projected 3.46% first-year return on $97,422 initial cash invested.
3.46%
Cash On Cash
7.37%
Cap Rate
1.25
DSCR
$4,654
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,654
Total Expenses
$4,373
Mortgage P&I
40%
$1,856
Property Taxes
3%
$150
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164