Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.33% first-year return on $71,398 initial cash invested.
-1.33%
Cash On Cash
5.98%
Cap Rate
1.03
DSCR
$2,640
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,398
Downpayment
20%
$67,998
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$2,719
Mortgage P&I
62%
$1,641
Property Taxes
10%
$273
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1224 Guildford Rd, Glen Burnie, MD 21060 | $2,500 | 4 | 1 | 1258 | 0.9 mi |
103 Bliss Ln, Glen Burnie, MD 21060 | $3,500 | 4 | 1 | 1310 | 1.1 mi |
211 Kuethe Rd NE, Glen Burnie, MD 21060 | $2,600 | 4 | 2 | 1152 | 1.2 mi |
1029 Sharon Dr, Glen Burnie, MD 21061 | $2,750 | 4 | 1.5 | 1440 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality