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 Mid-Term investment with a projected -16.13% first-year return on $250k initial cash invested.
-16.13%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,953
Rent
-$3,358
Cashflow
Cash Flow
$4,953 income − $8,311 expenses = $3,358 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$8,311
Mortgage P&I
111%
$5,509
Property Taxes
14%
$716
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545