Unlock all features! Tap here to upgrade
204 Queens Colony High Rd, Stevensville, MD 21666
3 beds • 3 baths • 2230 sqft
$799,990
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.41% first-year return on $168k initial cash invested.
-19.41%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$3,066
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $5,783 expenses = $2,717 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,066
Total Expenses
$5,783
Mortgage P&I
131%
$4,028
Property Taxes
22%
$667
Home Insurance
9%
$280
HOA
0%
$11
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0