Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.32% first-year return on $58,590 initial cash invested.
-3.32%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$2,070
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,232
Mortgage P&I
68%
$1,411
Property Taxes
12%
$247
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
202 Cedar Dr, Glen Burnie, MD 21060 | $2,200 | 2 | 1 | 868 | 0.6 mi |
1818 Norfolk Rd, Glen Burnie, MD 21061 | $2,400 | 2 | 2 | 1188 | 1.2 mi |
108 Mountain Rd, Unit 3D, Glen Burnie, MD 21060 | $1,865 | 2 | 1 | 900 | 1.6 mi |
747 Heather Stone Loop, Glen Burnie, MD 21061 | $2,100 | 2 | 2 | 1194 | 1.7 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