Unlock all features! Tap here to upgrade
106 E Aylesbury Rd, Lutherville Timonium, MD 21093
3 beds • 3 baths • 2066 sqft
$507,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.03% first-year return on $107k initial cash invested.
-15.03%
Cash On Cash
3.54%
Cap Rate
0.55
DSCR
$2,668
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $4,002 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,668
Total Expenses
$4,002
Mortgage P&I
101%
$2,698
Property Taxes
16%
$436
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0