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 Airbnb investment with a projected -22.45% first-year return on $307k initial cash invested.
-22.45%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,507
Rent
-$5,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,507 income − $11,242 expenses = $5,735 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
$5,507
Total Expenses
$11,242
Mortgage P&I
125%
$6,883
Property Taxes
21%
$1,178
Home Insurance
8%
$418
HOA
2%
$120
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377