17367 Mount Zion Church Rd, Saint Inigoes, MD 20684
3 beds • 2 baths • 1196 sqft
$339,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.71% first-year return on $71,379 initial cash invested.
-4.71%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$2,345
Rent
-$280
Cashflow
Cash Flow
$2,345 income − $2,625 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$2,625
Mortgage P&I
74%
$1,726
Property Taxes
7%
$171
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0