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 Long-Term investment with a projected -23.34% first-year return on $185k initial cash invested.
-23.34%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,235
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $5,829 expenses = $3,594 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,235
Total Expenses
$5,829
Mortgage P&I
195%
$4,358
Property Taxes
28%
$621
Home Insurance
12%
$268
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0