Unlock all features! Tap here to upgrade
1636 Meadowbrook Heights Rd, Charlottesville, VA 22901
3 beds • 2 baths • 2344 sqft
$704,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $166k initial cash invested.
-9.01%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,377
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $5,623 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$5,623
Mortgage P&I
79%
$3,449
Property Taxes
11%
$479
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481