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 Mid-Term investment with a projected -2.9% first-year return on $89,400 initial cash invested.
-2.9%
Cash On Cash
6.05%
Cap Rate
0.94
DSCR
$2,892
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,108 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$3,108
Mortgage P&I
63%
$1,813
Property Taxes
7%
$192
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318