Unlock all features! Tap here to upgrade
2700 Normandale Ave, North Chesterfield, VA 23237
3 beds • 2 baths • 1596 sqft
$337,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.36% first-year return on $88,854 initial cash invested.
0.36%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,094
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,067
Mortgage P&I
54%
$1,676
Property Taxes
7%
$220
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340