Unlock all features! Tap here to upgrade
11 Capitol Heights Blvd, Capitol Heights, MD 20743
3 beds • 3 baths • 1280 sqft
$365,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.05% first-year return on $76,650 initial cash invested.
-10.05%
Cash On Cash
4.87%
Cap Rate
0.74
DSCR
$2,439
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $3,081 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$3,081
Mortgage P&I
82%
$2,001
Property Taxes
13%
$318
Home Insurance
5%
$128
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0