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 looks like a bad Long-Term investment with a projected -8.26% first-year return on $70,854 initial cash invested.
-8.26%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,063
Rent
-$488
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
$70,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,063
Total Expenses
$2,551
Mortgage P&I
81%
$1,676
Property Taxes
11%
$220
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0