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 Mid-Term investment with a projected -0.59% first-year return on $95,490 initial cash invested.
-0.59%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$3,186
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $3,233 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$3,233
Mortgage P&I
57%
$1,815
Property Taxes
7%
$207
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350