Unlock all features! Tap here to upgrade
5725 Jessup Station Ct, North Chesterfield, VA 23234
3 beds • 2 baths • 1514 sqft
$382,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.35% first-year return on $80,304 initial cash invested.
-9.35%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$2,208
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$2,834
Mortgage P&I
85%
$1,870
Property Taxes
12%
$256
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0