Unlock all features! Tap here to upgrade
6854 Baltimore Annapolis Blvd, Linthicum, MD 21090
3 beds • 2 baths • 1248 sqft
$357,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.1% first-year return on $93,054 initial cash invested.
2.1%
Cash On Cash
7.42%
Cap Rate
1.16
DSCR
$3,693
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $3,530 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$3,530
Mortgage P&I
51%
$1,899
Property Taxes
7%
$261
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406