Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.75% first-year return on $518k initial cash invested.
-20.75%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$7,470
Rent
-$8,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$494k
Closing costs
1%
$24,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,470
Total Expenses
$16,435
Mortgage P&I
167%
$12,482
Property Taxes
15%
$1,102
Home Insurance
12%
$908
HOA
0%
$0
Property Management
10%
$747
CapEx
5%
$374
Vacancy
6%
$448
Maintenance
5%
$374
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5301 Worthington Dr, Bethesda, MD 20816 | $7,000 | 4 | 4.5 | 3583 | 0.6 mi |
5401 Goshawk Aly, Bethesda, MD 20816 | $7,500 | 4 | 5 | 3100 | 1.1 mi |
4621 Rockwood Pkwy NW, Washington, DC 20016 | $5,800 | 4 | 5 | 2847 | 1.1 mi |
4910 Hillbrook Ln NW, Washington, DC 20016 | $8,500 | 4 | 4.5 | 4760 | 0.9 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