Unlock all features! Tap here to upgrade
5028 Massachusetts Ave NW, Washington, DC 20016
4 beds • 4 baths • 2728 sqft
$1,550,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.16% first-year return on $326k initial cash invested.
-16.16%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$6,690
Rent
-$4,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1551k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,690
Total Expenses
$11,075
Mortgage P&I
119%
$7,994
Property Taxes
12%
$827
Home Insurance
8%
$516
HOA
0%
$0
Property Management
10%
$669
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4849 Rodman St NW, Washington, DC 20016 | $7,500 | 4 | 4 | 2724 | 0.6 mi |
4509 Ellicott St NW, Washington, DC 20016 | $6,700 | 4 | 3.5 | 2720 | 0.7 mi |
4333 Nebraska Ave NW, Washington, DC 20016 | $7,250 | 4 | 4 | 3000 | 1.1 mi |
4413 Butterworth Pl NW, Washington, DC 20016 | $7,000 | 4 | 3.5 | 2650 | 0.7 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