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 might be a fair Mid-Term investment with a projected 1.95% first-year return on $84,150 initial cash invested.
1.95%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$3,042
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $2,905 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$2,905
Mortgage P&I
52%
$1,582
Property Taxes
6%
$178
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335