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 Mid-Term investment with a projected -6.43% first-year return on $125k initial cash invested.
-6.43%
Cash On Cash
5.18%
Cap Rate
0.81
DSCR
$4,002
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $4,669 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$4,669
Mortgage P&I
67%
$2,698
Property Taxes
11%
$436
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440