Unlock all features! Tap here to upgrade
5218 Lockberry Ridge Dr, North Chesterfield, VA 23237
3 beds • 3 baths • 1892 sqft
$405,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.84% first-year return on $103k initial cash invested.
-7.84%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$3,351
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $4,025 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$4,025
Mortgage P&I
60%
$2,010
Property Taxes
8%
$266
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838