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 $97,755 initial cash invested.
-9.57%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,970
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,755
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,970
Total Expenses
$3,750
Mortgage P&I
78%
$2,323
Property Taxes
16%
$473
Home Insurance
5%
$163
HOA
1%
$20
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3079 Lake Hill Ct, Waldorf, MD 20603 | $2,795 | 3 | 3 | 1948 | 0.6 mi |
4120 Lancaster Cir, Waldorf, MD 20603 | $2,700 | 3 | 2.5 | 1840 | 0.8 mi |
10760 Cedarwood Dr, Waldorf, MD 20601 | $2,500 | 3 | 3 | 1560 | 1 mi |
11248 Flagstaff Pl, Waldorf, MD 20601 | $3,250 | 3 | 4 | 2016 | 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