Unlock all features! Tap here to upgrade
2123 Eastridge Rd, Lutherville Timonium, MD 21093
3 beds • 3 baths • 1812 sqft
$385,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.33% first-year return on $98,850 initial cash invested.
-3.33%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$4,242
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $4,516 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$4,516
Mortgage P&I
46%
$1,961
Property Taxes
9%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060