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 Mid-Term investment with a projected -0.41% first-year return on $94,650 initial cash invested.
-0.41%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$3,658
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,690 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,690
Mortgage P&I
55%
$2,001
Property Taxes
9%
$318
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402