Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $112k initial cash invested.
-10.57%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,120
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$4,110
Mortgage P&I
86%
$2,692
Property Taxes
13%
$404
Home Insurance
6%
$192
HOA
0%
$11
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7735 Lexington Ct, Glen Burnie, MD 21061 | $2,995 | 4 | 3.5 | 2195 | 1 mi |
8009 Nolcrest Rd, Glen Burnie, MD 21061 | $3,100 | 4 | 2.5 | 1924 | 0.9 mi |
1002 Leyton Ln, Severn, MD 21144 | $3,000 | 4 | 2.5 | 2172 | 1.5 mi |
723 Snowdon Ln, Glen Burnie, MD 21061 | $3,000 | 4 | 2.5 | 1760 | 0.3 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