Unlock all features! Tap here to upgrade
3924 Lamplighter Dr, North Chesterfield, VA 23234
3 beds • 2 baths • 1080 sqft
$315,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.69% first-year return on $66,150 initial cash invested.
-6.69%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$2,028
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $2,397 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,028
Total Expenses
$2,397
Mortgage P&I
78%
$1,582
Property Taxes
9%
$178
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0