Unlock all features! Tap here to upgrade
3 Saint Andrews Crossover, Severna Park, MD 21146
3 beds • 3 baths • 2013 sqft
$745,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.7% first-year return on $157k initial cash invested.
-11.7%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,970
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $5,497 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$5,497
Mortgage P&I
93%
$3,685
Property Taxes
14%
$553
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0