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 Long-Term investment with a projected -11.02% first-year return on $93,177 initial cash invested.
-11.02%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$2,390
Rent
-$856
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
$93,177
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,246
Mortgage P&I
91%
$2,164
Property Taxes
13%
$302
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0