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 Airbnb investment with a projected -12.96% first-year return on $175k initial cash invested.
-12.96%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$4,961
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,961 income − $6,846 expenses = $1,885 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
$4,961
Total Expenses
$6,846
Mortgage P&I
74%
$3,685
Property Taxes
11%
$553
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240