2706 Jefferson Park Ave, Charlottesville, VA 22903
3 beds • 2 baths • 1795 sqft
$545,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $132k initial cash invested.
-10.33%
Cash On Cash
4.39%
Cap Rate
0.67
DSCR
$3,694
Rent
-$1,140
Cashflow
Cash Flow
$3,694 income − $4,834 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$4,834
Mortgage P&I
81%
$2,985
Property Taxes
11%
$402
Home Insurance
5%
$191
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406