Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.72% first-year return on $31,500 initial cash invested.
16.72%
Cash On Cash
10.22%
Cap Rate
1.71
DSCR
$1,810
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,371
Mortgage P&I
41%
$749
Property Taxes
6%
$100
Home Insurance
3%
$52
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
38 Evergreen Dr, Dover, DE 19901 | $1,800 | 3 | 1 | 1064 | 0.8 mi |
154 Orchard Ave, Dover, DE 19901 | $2,000 | 3 | 1 | 1112 | 1 mi |
231 President Dr, Dover, DE 19901 | $2,000 | 3 | 1 | 992 | 0.3 mi |
18 John Collins Cir, Dover, DE 19904 | $1,950 | 3 | 1 | 1100 | 2 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