Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.03% first-year return on $62,643 initial cash invested.
-13.03%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$1,720
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,400
Mortgage P&I
85%
$1,458
Property Taxes
23%
$390
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4808 Beaufort Ave, Baltimore, MD 21215 | $1,700 | 3 | 2 | 1800 | 1.1 mi |
5235 Saint Charles Ave, Baltimore, MD 21215 | $650 | 3 | 2 | 2200 | 0.8 mi |
5027 Chalgrove Ave, Baltimore, MD 21215 | $1,300 | 3 | 1.5 | 1800 | 0.9 mi |
3631 W Belvedere Ave, Baltimore, MD 21215 | $1,350 | 3 | 1.5 | 1764 | 0.8 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