Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $48,279 initial cash invested.
-2.41%
Cash On Cash
6.39%
Cap Rate
$1,760
Rent
-$97
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,857
Mortgage P&I
70%
$1,234
Property Taxes
5%
$85
Home Insurance
5%
$80
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
231 President Dr, Dover, DE 19901 | $2,000 | 3 | 1 | 992 | 0.3 mi |
814 New Castle Ave, Dover, DE 19901 | $1,675 | 3 | 1 | 950 | 1 mi |
73 Upland Ave, Dover, DE 19901 | $1,600 | 3 | 1 | 1022 | 1.7 mi |
38 Wayne Dr, Dover, DE 19901 | $1,350 | 3 | 1 | 1030 | 1.6 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