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 Long-Term investment with a projected -7.88% first-year return on $85,176 initial cash invested.
-7.88%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$2,508
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $3,067 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,176
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,508
Total Expenses
$3,067
Mortgage P&I
80%
$2,010
Property Taxes
11%
$266
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0