Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $51,450 initial cash invested.
-5.06%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$1,960
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,177
Mortgage P&I
63%
$1,239
Property Taxes
17%
$342
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5212 Biddison Ln, Baltimore, MD 21206 | $2,500 | 3 | 2 | 1515 | 0.9 mi |
4512 White Ave, Baltimore, MD 21206 | $2,600 | 3 | 2 | 1604 | 0.7 mi |
5967 Benton Heights Ave, Baltimore, MD 21206 | $1,900 | 3 | 2 | 1350 | 0.2 mi |
4315 Belmar Ave, Baltimore, MD 21206 | $2,900 | 3 | 2.5 | 1396 | 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