Rental Property Investment Analysis
Investment metrics for 11311 Abbots Cross Ln, Glen Allen, VA 23059
zillow
Townhouse, Single Family Residence
📍 11311 Abbots Cross Ln, Glen Allen, VA 23059
$355,950
🛏 3 bed
🚿 3 bath
📐 1,590 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-306
After all expenses
Cap Rate
5.19%
Below 6% threshold
Monthly Rent
$2,323/mo
Estimated
Total Expenses
$2,629/mo
All-in monthly
Cash-on-Cash
-4.49%
Low return
Annual Cash Flow
$-3,673
Per year
Break-Even Analysis
Break-Even Rent
$2,629 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Extensive access to major regional thoroughfares provides seamless connectivity for commuters seeking efficiency in the suburban Richmond landscape.
- ▸Concentrated retail hubs and professional business districts drive rental demand among a stable demographic of local working professionals.
- ▸Well-maintained residential pockets nestled near preserved green space appeal to long-term tenants prioritizing a quiet and established atmosphere.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-306/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse, Single Family Residence at 11311 Abbots Cross Ln, Glen Allen, VA 23059 is listed at $355,950 with 3 bed / 3 bath and 1,590 sq ft.
The estimated monthly rent is $2,323, generating a negative monthly cash flow of $-306 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.19% and the cash-on-cash return is -4.49%. This deal received a score of 18/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk