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 Long-Term investment with a projected -18.62% first-year return on $161k initial cash invested.
-18.62%
Cash On Cash
2.59%
Cap Rate
0.41
DSCR
$3,137
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $5,639 expenses = $2,502 out of pocket
Investment Breakdown
|
Purchase Price
$768k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$154k
Closing costs
1%
$7,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,137
Total Expenses
$5,639
Mortgage P&I
128%
$4,004
Property Taxes
18%
$550
Home Insurance
9%
$269
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0