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 looks like a bad Long-Term investment with a projected -8.23% first-year return on $87,948 initial cash invested.
-8.23%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,563
Rent
-$603
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
$87,948
Downpayment
20%
$83,760
Closing costs
1%
$4,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,563
Total Expenses
$3,166
Mortgage P&I
81%
$2,064
Property Taxes
11%
$287
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0