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 Airbnb investment with a projected -11% first-year return on $114k initial cash invested.
-11%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$3,254
Rent
-$1,041
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
$3,254
Total Expenses
$4,295
Mortgage P&I
68%
$2,214
Property Taxes
9%
$296
Home Insurance
5%
$161
HOA
2%
$62
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814