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 -6.76% first-year return on $94,020 initial cash invested.
-6.76%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,268
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,798 expenses = $530 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
$3,268
Total Expenses
$3,798
Mortgage P&I
56%
$1,837
Property Taxes
8%
$254
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817