2706 Jefferson Park Ave, Charlottesville, VA 22903
3 beds • 2 baths • 1795 sqft
$545,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.4% first-year return on $114k initial cash invested.
-18.4%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$2,463
Rent
-$1,755
Cashflow
Cash Flow
$2,463 income − $4,218 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,463
Total Expenses
$4,218
Mortgage P&I
121%
$2,985
Property Taxes
16%
$402
Home Insurance
8%
$191
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0