REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
119 Planters Run Ct, Dover, DE 19901
$285,000 • 2 beds • 2 baths • 1300 sqft

This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $59,850 initial cash invested.

Cash On Cash
-8.04%
Cap Rate
5.08%
Rent
$1,793
Cashflow
-$401
Rent Confidence:  High
Annual
$21,516
Median
$1,895
Avg
$1,794
Samples
25
Financing
Purchase Price  $285k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $59,850
Downpayment  $57,000
Closing costs  $2,850
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,793
Total Expenses  $2,194
Mortgage P&I  $1,517
Property Taxes  $85
Home Insurance  $100
HOA  $25
PManagement  $179
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1144 N Planters Ln$16002211150.1 mi
21516 E Lebanon Rd$155021.512000.3 mi
3200 Beechwood Ave, Trlr 1$14752211681.6 mi
4200 Beechwood Ave, Trlr 55$14752211201.6 mi
551 Marshview Dr$17252211682.3 mi
64 Edgewater Dr$17252211682.3 mi
713 Edgewater Dr$17252211682.3 mi
843 Edgewater Dr$17252211682.3 mi
924 Edgewater Dr, Unit 24$17252211602.3 mi
10300 East St, # 614$19952212553.5 mi
11300 East St, # 1105$18952212553.5 mi
12300 East St, # 917$18952212553.5 mi
13300 East St, # 717$19252212553.5 mi
14300 East St, # 414$20752212533.5 mi
15300 East St, # 1002$19252212553.5 mi
16300 East St, # 611$19502212533.5 mi
17300 East St, # 1019$19502212553.5 mi
18300 East St, # 902$19502212553.5 mi
19300 East St, # 506$18952212533.5 mi
20300 East St, # 811$20952212553.5 mi
21300 East St, # 919$19952212553.5 mi
22300 East St, # 517$19622212533.5 mi
23300 East St, # 1122$19752212553.5 mi
241679 State St S, Unit A63$13502210561.4 mi
251679 S State St, Trlr A61$12952210561.4 mi