Unlock all features! Tap here to upgrade
4801 Little Creek Ln, North Chesterfield, VA 23234
3 beds • 2 baths • 1502 sqft
$340,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.71% first-year return on $71,400 initial cash invested.
-11.71%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$1,928
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $2,625 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,928
Total Expenses
$2,625
Mortgage P&I
94%
$1,813
Property Taxes
10%
$192
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0