Unlock all features! Tap here to upgrade
1156 Humbert Schoolhouse Rd, Westminster, MD 21158
3 beds • 2 baths • 1344 sqft
$417,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -23% first-year return on $106k initial cash invested.
-23%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,083
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,083 income − $3,110 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,083
Total Expenses
$3,110
Mortgage P&I
196%
$2,128
Property Taxes
29%
$319
Home Insurance
13%
$144
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$271