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 Long-Term investment with a projected -9.5% first-year return on $121k initial cash invested.
-9.5%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$3,362
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $4,318 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,362
Total Expenses
$4,318
Mortgage P&I
83%
$2,795
Property Taxes
13%
$448
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0