Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $139k initial cash invested.
-12.24%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$3,930
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$5,344
Mortgage P&I
85%
$3,330
Property Taxes
18%
$688
Home Insurance
6%
$226
HOA
2%
$79
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4921 Rees Ln, Bowie, MD 20720 | $3,400 | 4 | 3 | 3786 | 3.3 mi |
13005 Woodmore North Blvd, Bowie, MD 20720 | $4,200 | 4 | 3 | 4000 | 2.7 mi |
9906 Farm Pond Rd, Laurel, MD 20708 | $4,100 | 4 | 2.5 | 3752 | 3.3 mi |
8907 Brae Brooke Dr, Lanham, MD 20706 | $4,000 | 4 | 3.5 | 3464 | 3.1 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