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 might be a fair Mid-Term investment with a projected 6.36% first-year return on $98,850 initial cash invested.
6.36%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$4,550
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $4,026 expenses = $524 cash flow
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
$4,550
Total Expenses
$4,026
Mortgage P&I
43%
$1,961
Property Taxes
8%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500