Rental Property Investment Analysis
Investment metrics for 3501 Nexus Ct, Woodbridge, VA 22192
zillow
Townhouse
📍 3501 Nexus Ct, Woodbridge, VA 22192
$450,000
🛏 4 bed
🚿 3 bath
📐 1,400 sqft
19
/ 100
Deal Score
F
High Risk Investment
Grade F · 19/100
Monthly Cash Flow
$-227
After all expenses
Cap Rate
5.62%
Below 6% threshold
Monthly Rent
$2,925/mo
Estimated
Total Expenses
$3,152/mo
All-in monthly
Cash-on-Cash
-2.63%
Low return
Annual Cash Flow
$-2,721
Per year
Break-Even Analysis
Break-Even Rent
$3,152 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (19/100) with a negative cash flow of $-227/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse at 3501 Nexus Ct, Woodbridge, VA 22192 is listed at $450,000 with 4 bed / 3 bath and 1,400 sq ft.
The estimated monthly rent is $2,925, generating a negative monthly cash flow of $-227 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.62% and the cash-on-cash return is -2.63%. This deal received a score of 19/100 (Grade F: High Risk Investment).
More analyzed properties in Woodbridge
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