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 might be a fair Mid-Term investment with a projected 0.79% first-year return on $103k initial cash invested.
0.79%
Cash On Cash
6.59%
Cap Rate
1.11
DSCR
$3,762
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $3,694 expenses = $68 cash flow
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
$3,762
Total Expenses
$3,694
Mortgage P&I
53%
$2,010
Property Taxes
7%
$266
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414