Unlock all features! Tap here to upgrade
953 White Marsh Branch Rd, Harrington, DE 19952
3 beds • 3 baths • 3756 sqft
$1,500,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.77% first-year return on $333k initial cash invested.
-20.77%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$4,248
Rent
-$5,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $10,012 expenses = $5,764 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$10,012
Mortgage P&I
180%
$7,659
Property Taxes
9%
$384
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467