Unlock all features! Tap here to upgrade
2406 Jefferson Park Ave, Charlottesville, VA 22903
3 beds • 3 baths • 1765 sqft
$879,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $203k initial cash invested.
-17.96%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,352
Rent
-$3,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $6,387 expenses = $3,035 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,798
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$6,387
Mortgage P&I
130%
$4,358
Property Taxes
19%
$621
Home Insurance
8%
$268
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369