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 looks like a bad Long-Term investment with a projected -3.44% first-year return on $68,733 initial cash invested.
-3.44%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$2,346
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $2,543 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,346
Total Expenses
$2,543
Mortgage P&I
70%
$1,633
Property Taxes
8%
$186
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0