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 Long-Term investment with a projected -8.99% first-year return on $68,859 initial cash invested.
-8.99%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$2,049
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $2,565 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$2,565
Mortgage P&I
85%
$1,749
Property Taxes
7%
$139
Home Insurance
6%
$122
HOA
1%
$23
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0