Unlock all features! Tap here to upgrade
5060 Christiana Parran Rd, Chesapeake Beach, MD 20732
3 beds • 2 baths • 1963 sqft
$413,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $105k initial cash invested.
-0.05%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$3,732
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $3,736 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,736
Mortgage P&I
55%
$2,036
Property Taxes
9%
$326
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411