Unlock all features! Tap here to upgrade
117 Hollow Brook Rd, Lutherville Timonium, MD 21093
3 beds • 4 baths • 2414 sqft
$575,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.33% first-year return on $139k initial cash invested.
-11.33%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,103
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,103 income − $5,413 expenses = $1,310 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,103
Total Expenses
$5,413
Mortgage P&I
68%
$2,795
Property Taxes
11%
$448
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026