Unlock all features! Tap here to upgrade
3340 Summerbrooke Dr, North Chesterfield, VA 23235
3 beds • 2 baths • 960 sqft
$283,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.06% first-year return on $59,472 initial cash invested.
-11.06%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$1,570
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $2,118 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,118
Mortgage P&I
90%
$1,409
Property Taxes
12%
$190
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0