Unlock all features! Tap here to upgrade
77 Seminary Farm Rd, Lutherville Timonium, MD 21093
3 beds • 5 baths • 5322 sqft
$1,374,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $307k initial cash invested.
-11.21%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$8,691
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,691 income − $11,555 expenses = $2,864 out of pocket
Investment Breakdown
|
Purchase Price
$1374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,691
Total Expenses
$11,555
Mortgage P&I
79%
$6,883
Property Taxes
14%
$1,178
Home Insurance
5%
$418
HOA
1%
$120
Property Management
12%
$1,043
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$956