Unlock all features! Tap here to upgrade
6023 Massaponax Church Rd, Fredericksburg, VA 22407
3 beds • 2 baths • 1670 sqft
$407,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.06% first-year return on $104k initial cash invested.
-11.06%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$2,627
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $3,581 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,440
Closing costs
1%
$4,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$3,581
Mortgage P&I
77%
$2,018
Property Taxes
6%
$158
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657