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 Long-Term investment with a projected -8.64% first-year return on $86,793 initial cash invested.
-8.64%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$2,488
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $3,113 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,793
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,488
Total Expenses
$3,113
Mortgage P&I
82%
$2,036
Property Taxes
13%
$326
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0