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 looks like a bad Long-Term investment with a projected -7.23% first-year return on $75,054 initial cash invested.
-7.23%
Cash On Cash
5.27%
Cap Rate
0.83
DSCR
$2,462
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,914 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,462
Total Expenses
$2,914
Mortgage P&I
77%
$1,899
Property Taxes
11%
$261
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0