10534 Baltimore National Pike, Myersville, MD 21773
3 beds • 3 baths • 2850 sqft
$993,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $227k initial cash invested.
-12.34%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$5,841
Rent
-$2,332
Cashflow
Cash Flow
$5,841 income − $8,173 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,841
Total Expenses
$8,173
Mortgage P&I
86%
$5,032
Property Taxes
14%
$804
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643