Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.81% first-year return on $70,623 initial cash invested.
-4.81%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$2,430
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,713
Mortgage P&I
67%
$1,623
Property Taxes
12%
$300
Home Insurance
4%
$107
HOA
2%
$50
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4170 Old Washington Rd, Waldorf, MD 20602 | $2,295 | 3 | 2 | 1000 | 2.1 mi |
4816 Underwood Ct, Waldorf, MD 20602 | $2,599 | 3 | 1 | 1056 | 0.2 mi |
2415 Ferrell Ct, Waldorf, MD 20602 | $2,039 | 3 | 1 | 1056 | 0.8 mi |
3021 Heathcote Rd, Waldorf, MD 20602 | $1,925 | 3 | 1 | 1002 | 1.2 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