Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $211k initial cash invested.
-24.65%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,250
Rent
-$4,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$7,591
Mortgage P&I
154%
$4,993
Property Taxes
43%
$1,403
Home Insurance
10%
$341
HOA
0%
$10
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5113 N Charles St, Baltimore, MD 21210 | $3,995 | 4 | 3.5 | 4241 | 0.7 mi |
401 E Lake Ave, Baltimore, MD 21212 | $3,400 | 4 | 3 | 2629 | 0.7 mi |
5918 Charlesmead Rd, Baltimore, MD 21212 | $3,590 | 5 | 3.5 | 3978 | 0.4 mi |
445 Kenneth Sq, Baltimore, MD 21212 | $3,000 | 4 | 3.5 | 2024 | 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