Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $129k initial cash invested.
-9.57%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$3,930
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$4,956
Mortgage P&I
76%
$2,968
Property Taxes
19%
$732
Home Insurance
5%
$215
HOA
1%
$20
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2712 Advent Ct S, Bowie, MD 20716 | $3,800 | 4 | 3.5 | 2916 | 0.6 mi |
14010 Aberdeens Folly Ct, Bowie, MD 20720 | $4,300 | 4 | 3.5 | 2840 | 2.4 mi |
16111 Eckhart Rd, Bowie, MD 20716 | $3,600 | 4 | 3.5 | 2350 | 0.3 mi |
1821 Peachtree Ln, Bowie, MD 20721 | $3,800 | 4 | 3.5 | 3390 | 1.9 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