This listing isn't available

It may have sold or left the market, or it may sit in a market that hasn't been unlocked on this account. The deals are still here — the boards refresh every day with cash-flowing rentals, fix-and-flip candidates and pre-foreclosures.

Browse rental deals Find flips Read the investing guides

Back to home

Strong fitSingle family12d on market

$365,000

4320 Castletower Ct

White Plains MD 20695

5 beds4 baths2,990 sqft

Deal score

Est. rent

$3,925/mo

Cash flow

$1,553/mo

Cap rate

11.2%

Cash-on-cash

20.4%

Max offer

$365,000

Rental verdict

Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.

These numbers assume a 25% down payment on this price. Set your own down payment and every number re-runs your way.

Pro forma

Cash flow

$1,553/mo

Cap rate

11.2%

Cash-on-cash

20.4%

DSCR

1.84

Purchase price$365,000

Interior finishes budgetNone modeled

What you'd spend on interior finishes before renting — starts at zero, set your own number (our photo-based estimate is $29,000). Counted as upfront cash: it raises cash to close and is part of the cash-on-cash return.

Down payment25.0% · $91,250

Interest rate7.18%

Monthly rent$3,925/mo

Adjust assumptions

Every number on this page assumes the home stays rented and nothing is set aside. That is deliberate, but it is not what most landlords spend. Standard investor assumptions (23% of rent, about $903/mo for management, vacancy, maintenance and CapEx) would put cash flow at $651/mo. Set your own below.

Property management0% of rent · $0/mo

Vacancy (empty between tenants)0% of rent · $0/mo

Maintenance (small repairs)0% of rent · $0/mo

CapEx (saving for big repairs)0% of rent · $0/mo

Expenses owners pay

Tenants typically pay their own utilities on this home type, so every line opens at $0. If you'll pay any of these as the owner, set them here — they come straight out of the cash flow above.

Water & sewer$0/mo

Trash$0/mo

Common-area electric$0/mo

Heat & gas (if owner-paid)$0/mo

Caretaker / lawn & snow$0/mo

Total owner-paid expenses$0/mo

Monthly payment (PITI)

Principal & interest$1,854
Property tax$365
Insurance$152
Total payment$2,372/mo

Cash flow charges taxes, insurance, HOA, PMI in full. It assumes the home stays rented with nothing set aside for management, vacancy, maintenance or CapEx. Standard investor reserves (23% of rent, about $903/mo) would put cash flow at $651/mo.Cash-flow math charges taxes, insurance, HOA, PMI in full and holds nothing back from rent. Management, vacancy, maintenance and CapEx are yours to set above.

Cash you'd need to close (est.)

Down payment (25.0%)$91,250
Closing costs (~3%: title, lender, prepaid escrow)$10,950
Reserves (2 months of payments)$4,743
Total cash to close$106,943

An estimate — your lender's Loan Estimate is the real number. Doesn't include any repairs needed before renting.

Where it sits

4320 Castletower Ct in context — the streets, water and amenities around it.

Street View ↗

Property details

4320 Castletower Ct · White Plains MD 20695

Beds: 5
Baths: 4
Square feet: 2,990
Price / sqft: $122
Home type: Single family
Days on market: 12 days
HOA: None
Status: For Sale

Status per the source feed — contingent/pending changes can lag the MLS by up to ~12 hours.