Unlock all features! Tap here to upgrade
20001 Talon Point Dr, South Chesterfield, VA 23803
3 beds • 3 baths • 3054 sqft
$587,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.27% first-year return on $123k initial cash invested.
-10.27%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$3,404
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $4,460 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,404
Total Expenses
$4,460
Mortgage P&I
86%
$2,926
Property Taxes
13%
$436
Home Insurance
6%
$201
HOA
0%
$13
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0