Unlock all features! Tap here to upgrade
1949 Castle Glen Dr, North Chesterfield, VA 23236
3 beds • 3 baths • 1907 sqft
$443,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.72% first-year return on $111k initial cash invested.
-8.72%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,493
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $4,301 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$4,301
Mortgage P&I
62%
$2,164
Property Taxes
9%
$302
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873