Unlock all features! Tap here to upgrade
25279 Friendship School Rd, Mechanicsville, MD 20659
3 beds • 2 baths • 1216 sqft
$425,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.28% first-year return on $107k initial cash invested.
-9.28%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$2,989
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $3,818 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$3,818
Mortgage P&I
70%
$2,093
Property Taxes
5%
$141
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747