Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $125k initial cash invested.
-6.09%
Cash On Cash
4.94%
Cap Rate
0.85
DSCR
$4,090
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$4,725
Mortgage P&I
71%
$2,887
Property Taxes
14%
$566
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6705 Chapel Dale Rd, Bowie, MD 20720 | $4,250 | 4 | 3.5 | 2812 | 0.5 mi |
11011 Lake Victoria Ln, Bowie, MD 20720 | $3,200 | 4 | 3.5 | 3448 | 3.4 mi |
13005 Woodmore North Blvd, Bowie, MD 20720 | $4,200 | 4 | 3 | 4000 | 1.4 mi |
14008 Aberdeens Folly Ct, Bowie, MD 20720 | $4,600 | 4 | 3.5 | 4101 | 2.7 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