Unlock all features! Tap here to upgrade
7206 N Charles St, Lutherville Timonium, MD 21093
3 beds • 3 baths • 2578 sqft
$606,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.21% first-year return on $127k initial cash invested.
-10.21%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$3,328
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $4,411 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,328
Total Expenses
$4,411
Mortgage P&I
89%
$2,946
Property Taxes
12%
$383
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0