Unlock all features! Tap here to upgrade
1719 Woodyshade Cir, North Chesterfield, VA 23235
3 beds • 3 baths • 1568 sqft
$369,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.95% first-year return on $77,490 initial cash invested.
-8.95%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,124
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,702 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,124
Total Expenses
$2,702
Mortgage P&I
85%
$1,815
Property Taxes
10%
$207
Home Insurance
6%
$129
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0