Unlock all features! Tap here to upgrade
48923 Evergreen Park Rd, Lexington Park, MD 20653
3 beds • 2 baths • 1512 sqft
$327,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.38% first-year return on $86,733 initial cash invested.
5.38%
Cash On Cash
7.93%
Cap Rate
1.32
DSCR
$3,519
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,130 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,130
Mortgage P&I
46%
$1,633
Property Taxes
5%
$186
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387