Unlock all features! Tap here to upgrade
5612 Jessup Station Pl, North Chesterfield, VA 23234
3 beds • 2 baths • 1514 sqft
$362,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.13% first-year return on $94,020 initial cash invested.
-2.13%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$3,967
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,967 income − $4,134 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,967
Total Expenses
$4,134
Mortgage P&I
46%
$1,837
Property Taxes
6%
$254
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992