Unlock all features! Tap here to upgrade
1159 Tillers Ridge Dr, North Chesterfield, VA 23235
3 beds • 3 baths • 1705 sqft
$355,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.38% first-year return on $92,697 initial cash invested.
-4.38%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$3,548
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,886 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,697
Downpayment
20%
$71,140
Closing costs
1%
$3,557
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,886
Mortgage P&I
51%
$1,809
Property Taxes
7%
$248
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887