Unlock all features! Tap here to upgrade
2409 Sunset Hills Ct, North Chesterfield, VA 23236
3 beds • 3 baths • 2090 sqft
$418,800
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.42% first-year return on $106k initial cash invested.
0.42%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$3,844
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,760
Closing costs
1%
$4,188
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,807
Mortgage P&I
54%
$2,064
Property Taxes
7%
$287
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423