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 Airbnb investment with a projected -7.68% first-year return on $86,733 initial cash invested.
-7.68%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$2,650
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,205 expenses = $555 out of pocket
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
$2,650
Total Expenses
$3,205
Mortgage P&I
62%
$1,633
Property Taxes
7%
$186
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662