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 Long-Term investment with a projected -13.58% first-year return on $89,250 initial cash invested.
-13.58%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$1,856
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $2,866 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,856
Total Expenses
$2,866
Mortgage P&I
113%
$2,093
Property Taxes
8%
$141
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0