Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $101k initial cash invested.
-4.68%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$3,470
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,200
Closing costs
1%
$4,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,470
Total Expenses
$3,864
Mortgage P&I
69%
$2,400
Property Taxes
11%
$386
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8206 Hickory Hollow Dr, Glen Burnie, MD 21060 | $3,750 | 4 | 3.5 | 2600 | 1.4 mi |
205 Lisa Ln, Glen Burnie, MD 21060 | $3,500 | 4 | 2.5 | 2804 | 2.3 mi |
7592 Holly Ridge Dr, Glen Burnie, MD 21060 | $5,000 | 4 | 2.5 | 2992 | 1.7 mi |
8008 High Oak Rd, Glen Burnie, MD 21060 | $3,400 | 4 | 2.5 | 2581 | 2.1 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