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 -12.37% first-year return on $175k initial cash invested.
-12.37%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$5,128
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $6,927 expenses = $1,799 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
$5,128
Total Expenses
$6,927
Mortgage P&I
72%
$3,685
Property Taxes
11%
$553
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,282