Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.66% first-year return on $41,979 initial cash invested.
9.66%
Cash On Cash
8.65%
Cap Rate
1.44
DSCR
$2,060
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,722
Mortgage P&I
49%
$1,000
Property Taxes
6%
$116
Home Insurance
3%
$70
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3180 Forrest Ave, Dover, DE 19904 | $1,800 | 2 | 2 | 1500 | 2 mi |
102 Harrison Ave, Wyoming, DE 19934 | $1,800 | 2 | 2 | 1193 | 2.2 mi |
46 Lincoln St, Dover, DE 19904 | $1,800 | 2 | 2 | 1073 | 1.5 mi |
1312 1312 Afton Court-1312 Afton Ct, Dover, DE 19904 | $1,300 | 2 | 2 | 950 | 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