Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $103k initial cash invested.
-7.27%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$3,250
Rent
-$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,780
Closing costs
1%
$4,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$3,872
Mortgage P&I
75%
$2,440
Property Taxes
12%
$382
Home Insurance
6%
$191
HOA
0%
$15
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 |
|---|---|---|---|---|---|
652 208th St, Pasadena, MD 21122 | $3,000 | 4 | 3 | 1874 | 1.8 mi |
523 Lincoln Dr, Glen Burnie, MD 21060 | $3,500 | 4 | 2.5 | 2160 | 0.7 mi |
404 Payne Way, Glen Burnie, MD 21060 | $3,350 | 4 | 3.5 | 1764 | 0.2 mi |
7730 Lawrence Ave, Pasadena, MD 21122 | $3,500 | 4 | 2.5 | 2136 | 2.2 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