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 might be a fair Mid-Term investment with a projected 7.69% first-year return on $100k initial cash invested.
7.69%
Cash On Cash
8.42%
Cap Rate
1.43
DSCR
$4,648
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $4,006 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$4,006
Mortgage P&I
41%
$1,921
Property Taxes
8%
$356
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511