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 -20.62% first-year return on $141k initial cash invested.
-20.62%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,204
Rent
-$2,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $4,634 expenses = $2,430 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
$2,204
Total Expenses
$4,634
Mortgage P&I
133%
$2,926
Property Taxes
20%
$436
Home Insurance
9%
$201
HOA
1%
$13
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551