Unlock all features! Tap here to upgrade
13819 Broadfording Church Rd, Hagerstown, MD 21740
3 beds • 2 baths • 2668 sqft
$394,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.4% first-year return on $101k initial cash invested.
-12.4%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$2,476
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $3,518 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,900
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$3,518
Mortgage P&I
81%
$2,009
Property Taxes
7%
$183
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619