Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $199k initial cash invested.
-23.5%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$3,230
Rent
-$3,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$7,123
Mortgage P&I
142%
$4,584
Property Taxes
43%
$1,396
Home Insurance
8%
$271
HOA
1%
$31
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
101 Upnor Rd, Baltimore, MD 21212 | $5,500 | 4 | 3.5 | 2960 | 0.1 mi |
5113 N Charles St, Baltimore, MD 21210 | $3,995 | 4 | 3.5 | 4241 | 0.2 mi |
401 E Lake Ave, Baltimore, MD 21212 | $3,400 | 4 | 3 | 2629 | 0.7 mi |
5104 Midwood Ave, Baltimore, MD 21212 | $2,500 | 4 | 3.5 | 2250 | 1.1 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