1330 Ruffin Mill Rd, South Chesterfield, VA 23834
3 beds • 2 baths • 2520 sqft
$443,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.87% first-year return on $111k initial cash invested.
-1.87%
Cash On Cash
6.54%
Cap Rate
1
DSCR
$4,035
Rent
-$173
Cashflow
Cash Flow
$4,035 income − $4,208 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,208
Mortgage P&I
60%
$2,431
Property Taxes
6%
$248
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444