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 Airbnb investment with a projected -22.42% first-year return on $141k initial cash invested.
-22.42%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,798
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $4,440 expenses = $2,642 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
$1,798
Total Expenses
$4,440
Mortgage P&I
163%
$2,926
Property Taxes
24%
$436
Home Insurance
11%
$201
HOA
1%
$13
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450