Unlock all features! Tap here to upgrade
LOT 1 Snydersburg Rd #Hawthorne, Westminster, MD 21157
3 beds • 3 baths • 2000 sqft
$767,832
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $179k initial cash invested.
-11.49%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$4,706
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $6,423 expenses = $1,717 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$6,423
Mortgage P&I
85%
$4,004
Property Taxes
12%
$550
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518