Unlock all features! Tap here to upgrade
24909 Woodfield School Rd, Gaithersburg, MD 20882
3 beds • 3 baths • 2896 sqft
$538,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.41% first-year return on $113k initial cash invested.
-11.41%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,011
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $4,087 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$4,087
Mortgage P&I
88%
$2,653
Property Taxes
15%
$458
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0