6108 Delaware Line Reliance Rd, Federalsburg, MD 21659
3 beds • 2 baths • 2160 sqft
$700,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.31% first-year return on $147k initial cash invested.
-23.31%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$2,047
Rent
-$2,856
Cashflow
Cash Flow
$2,047 income − $4,903 expenses = $2,856 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,047
Total Expenses
$4,903
Mortgage P&I
186%
$3,811
Property Taxes
15%
$315
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0