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 Mid-Term investment with a projected -12.59% first-year return on $186k initial cash invested.
-12.59%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$4,599
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $6,550 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$6,550
Mortgage P&I
88%
$4,028
Property Taxes
14%
$667
Home Insurance
6%
$280
HOA
0%
$11
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506