← All listings
$389,000.00
Renovated townhome near the Metro
5410 Emerson St, Hyattsville, MD 20782
3
beds
2.5
baths
1,800
sqft
1998
built
Fully renovated 3 bed townhome, new HVAC, granite counters, walk to the Green Line.
M
Mocha analysis
Owner-occupant play: rent would not fully cover the mortgage at 20% down.
Est. monthly
$2,627.17
P&I + tax + ins + HOA
20% down
$77,800.00
Cap rate
5.0%
if rented at market
Cash-on-cash
-5.8%
Price / sqft
$216.11
Est. market rent
$2,723.00/mo
Monthly cash flow
-$434.53
Mortgage P&I
$2,068.33/mo
Mocha estimate at 6.99% / 30-yr, 20% down. Not financial advice. Connect a lender for exact figures.
Schedule a tour or make an offer
Listed by Fri Tabi
By submitting, you agree to receive transactional texts from AkongNe about this inquiry. Msg and data rates may apply. Reply STOP to opt out, HELP for help.