Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $105k initial cash invested.
-12.33%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,890
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,680
Closing costs
1%
$4,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$3,965
Mortgage P&I
86%
$2,487
Property Taxes
16%
$467
Home Insurance
6%
$175
HOA
3%
$86
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5337 Phillis Wheatley Pl, Waldorf, MD 20695 | $3,200 | 3 | 4 | 2240 | 2.2 mi |
4252 Augusta St, Waldorf, MD 20602 | $2,850 | 3 | 4 | 1720 | 0.3 mi |
11813 Sunset Ridge Pl, Waldorf, MD 20602 | $3,500 | 3 | 3.5 | 2228 | 1.4 mi |
5315 Tweeddale Pl, White Plains, MD 20695 | $3,100 | 3 | 4 | 2418 | 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