Unlock all features! Tap here to upgrade
13304 Cherry Tree Crossing Rd, Brandywine, MD 20613
3 beds • 2 baths • 1176 sqft
$391,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -1.94% first-year return on $82,236 initial cash invested.
-1.94%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$3,099
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,232 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,236
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$3,232
Mortgage P&I
62%
$1,921
Property Taxes
11%
$356
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0