Rental30
8433 Rugby Rd.
Pasadena, MD 21122

Economic Breakdown

Value of Property $227,000.00
LTV 55%
Loan Amount $124,850.00
Total Monthly Payment $1,030.40
Estimated Monthly Rental Income $1,620.00
Cap Rate 3.12%
DSCR 1.572