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 Long-Term investment with a projected -17.93% first-year return on $289k initial cash invested.
-17.93%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$5,794
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,794 income − $10,106 expenses = $4,312 out of pocket
Investment Breakdown
|
Purchase Price
$1374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,794
Total Expenses
$10,106
Mortgage P&I
119%
$6,883
Property Taxes
20%
$1,178
Home Insurance
7%
$418
HOA
2%
$120
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0