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 Long-Term investment with a projected -9.08% first-year return on $142k initial cash invested.
-9.08%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$4,051
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $5,126 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$5,126
Mortgage P&I
82%
$3,341
Property Taxes
11%
$459
Home Insurance
6%
$240
HOA
1%
$32
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0