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 -22.57% first-year return on $106k initial cash invested.
-22.57%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,158
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,158 income − $3,147 expenses = $1,989 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
$1,158
Total Expenses
$3,147
Mortgage P&I
184%
$2,128
Property Taxes
28%
$319
Home Insurance
12%
$144
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290