Unlock all features! Tap here to upgrade
6002 Northfall Creek Pkwy, Mechanicsville, VA 23111
3 beds • 2 baths • 2051 sqft
$455,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $114k initial cash invested.
-3.18%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$3,688
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,989
Mortgage P&I
60%
$2,214
Property Taxes
8%
$296
Home Insurance
4%
$161
HOA
2%
$62
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406