Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $146k initial cash invested.
-13.49%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$3,740
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,740
Total Expenses
$5,386
Mortgage P&I
90%
$3,378
Property Taxes
21%
$770
Home Insurance
7%
$246
HOA
1%
$20
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12309 Eugenes Prospect Dr, Bowie, MD 20720 | $4,300 | 4 | 3.5 | 2284 | 1.6 mi |
16111 Eckhart Rd, Bowie, MD 20716 | $3,600 | 4 | 3.5 | 2350 | 2.7 mi |
14010 Aberdeens Folly Ct, Bowie, MD 20720 | $4,300 | 4 | 3.5 | 2840 | 0.9 mi |
6004 Glenn Station Ct, Glenn Dale, MD 20769 | $3,800 | 4 | 3.5 | 2642 | 1.9 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