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 -3.68% first-year return on $98,850 initial cash invested.
-3.68%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$4,185
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $4,488 expenses = $303 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
$4,185
Total Expenses
$4,488
Mortgage P&I
47%
$1,961
Property Taxes
9%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046