1330 Ruffin Mill Rd, South Chesterfield, VA 23834
3 beds • 2 baths • 2520 sqft
$443,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.88% first-year return on $93,198 initial cash invested.
-10.88%
Cash On Cash
4.65%
Cap Rate
0.71
DSCR
$2,690
Rent
-$845
Cashflow
Cash Flow
$2,690 income − $3,535 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,198
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$3,535
Mortgage P&I
90%
$2,431
Property Taxes
9%
$248
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0