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 Long-Term investment with a projected -11.99% first-year return on $87,738 initial cash invested.
-11.99%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$2,317
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,194 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,738
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$3,194
Mortgage P&I
92%
$2,128
Property Taxes
14%
$319
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0