6110 Sheridan Point Rd, Prince Frederick, MD 20678
3 beds • 3 baths • 3097 sqft
$1,103,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.65% first-year return on $232k initial cash invested.
-21.65%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,302
Rent
-$4,183
Cashflow
Cash Flow
$3,302 income − $7,485 expenses = $4,183 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,302
Total Expenses
$7,485
Mortgage P&I
167%
$5,509
Property Taxes
22%
$716
Home Insurance
12%
$402
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0