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 Mid-Term investment with a projected -2.77% first-year return on $111k initial cash invested.
-2.77%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$3,585
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,585
Total Expenses
$3,842
Mortgage P&I
60%
$2,164
Property Taxes
8%
$302
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394