Unlock all features! Tap here to upgrade
278 Lower Magothy Beach Rd, Severna Park, MD 21146
3 beds • 3 baths • 2346 sqft
$676,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.46% first-year return on $160k initial cash invested.
-0.46%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$6,076
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $6,137 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$6,137
Mortgage P&I
55%
$3,341
Property Taxes
8%
$459
Home Insurance
4%
$240
HOA
1%
$32
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668