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 Mid-Term investment with a projected -3.68% first-year return on $175k initial cash invested.
-3.68%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$5,955
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,955 income − $6,491 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,955
Total Expenses
$6,491
Mortgage P&I
62%
$3,685
Property Taxes
9%
$553
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655