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 Mid-Term investment with a projected -2.96% first-year return on $131k initial cash invested.
-2.96%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$4,516
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $4,839 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$4,839
Mortgage P&I
59%
$2,653
Property Taxes
10%
$458
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497