Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $68,458 initial cash invested.
-11.53%
Cash On Cash
4.31%
Cap Rate
0.68
DSCR
$2,000
Rent
-$658
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,458
Downpayment
20%
$65,198
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,658
Mortgage P&I
86%
$1,728
Property Taxes
13%
$267
Home Insurance
6%
$114
HOA
1%
$29
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1425 S Farmview Dr, Dover, DE 19904 | $1,750 | 3 | 2.5 | 1415 | 1.4 mi |
312 Kesselring Ave, Dover, DE 19904 | $1,800 | 3 | 2 | 1416 | 1 mi |
1244 N Farmview Dr, Dover, DE 19904 | $1,800 | 3 | 2.5 | 1608 | 1.1 mi |
617 Fairview Ave, Dover, DE 19904 | $2,200 | 3 | 3 | 1.4 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