Unlock all features! Tap here to upgrade
48695 Saint James Church Rd, Lexington Park, MD 20653
3 beds • 2 baths • 1248 sqft
$369,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.08% first-year return on $95,679 initial cash invested.
0.08%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$3,234
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $3,228 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$3,228
Mortgage P&I
57%
$1,832
Property Taxes
5%
$167
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356