Unlock all features! Tap here to upgrade
35515 Wilderness Shores Way, Locust Grove, VA 22508
3 beds • 2 baths • 1082 sqft
$327,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $86,859 initial cash invested.
-0.06%
Cash On Cash
6.84%
Cap Rate
1.07
DSCR
$3,074
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $3,078 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$3,078
Mortgage P&I
57%
$1,749
Property Taxes
5%
$139
Home Insurance
4%
$122
HOA
1%
$23
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338