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 Mid-Term investment with a projected -1.75% first-year return on $141k initial cash invested.
-1.75%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$5,106
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $5,312 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$5,312
Mortgage P&I
57%
$2,926
Property Taxes
9%
$436
Home Insurance
4%
$201
HOA
0%
$13
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562