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 Mid-Term investment with a projected -2.08% first-year return on $145k initial cash invested.
-2.08%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$4,992
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $5,244 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,992
Total Expenses
$5,244
Mortgage P&I
59%
$2,946
Property Taxes
8%
$383
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549