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 Long-Term investment with a projected -11.48% first-year return on $95,571 initial cash invested.
-11.48%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$2,459
Rent
-$914
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
$95,571
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,459
Total Expenses
$3,373
Mortgage P&I
90%
$2,214
Property Taxes
12%
$296
Home Insurance
7%
$161
HOA
3%
$62
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0