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 Long-Term investment with a projected -3.5% first-year return on $80,850 initial cash invested.
-3.5%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$3,033
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $3,269 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,033
Total Expenses
$3,269
Mortgage P&I
65%
$1,961
Property Taxes
13%
$384
Home Insurance
4%
$135
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0