10534 Baltimore National Pike, Myersville, MD 21773
3 beds • 3 baths • 2850 sqft
$993,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -19% first-year return on $209k initial cash invested.
-19%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,894
Rent
-$3,305
Cashflow
Cash Flow
$3,894 income − $7,199 expenses = $3,305 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,894
Total Expenses
$7,199
Mortgage P&I
129%
$5,032
Property Taxes
21%
$804
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0