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 Mid-Term investment with a projected -0.89% first-year return on $98,304 initial cash invested.
-0.89%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$3,312
Rent
-$73
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
$98,304
Downpayment
20%
$76,480
Closing costs
1%
$3,824
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$3,385
Mortgage P&I
56%
$1,870
Property Taxes
8%
$256
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364