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 Mid-Term investment with a projected -2.43% first-year return on $77,472 initial cash invested.
-2.43%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$2,355
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $2,512 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,472
Downpayment
20%
$56,640
Closing costs
1%
$2,832
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$2,512
Mortgage P&I
60%
$1,409
Property Taxes
8%
$190
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259