17367 Mount Zion Church Rd, Saint Inigoes, MD 20684
3 beds • 2 baths • 1196 sqft
$339,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.09% first-year return on $89,379 initial cash invested.
4.09%
Cash On Cash
7.67%
Cap Rate
1.26
DSCR
$3,518
Rent
$305
Cashflow
Cash Flow
$3,518 income − $3,213 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,213
Mortgage P&I
49%
$1,726
Property Taxes
5%
$171
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387