REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

122 Casselberry Ln, Dover, DE 19904

2 beds • 2 baths • 1379 sqft

Email

This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $80,829 initial cash invested.

-15.92%

Cash On Cash

3.27%

Cap Rate

0.52

DSCR

$1,860

Rent

-$1,072

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

|

Purchase Price

$385k

Downpayment

20.0%

Interest Rate

6.9%

Mortgage Duration

30yr.

Cash To Invest

Total

$80,829

Downpayment

20%

$76,980

Closing costs

1%

$3,849

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,860

Total Expenses

$2,932

Mortgage P&I

109%

$2,028

Property Taxes

6%

$110

Home Insurance

7%

$135

HOA

9%

$175

Property Management

10%

$186

CapEx

5%

$93

Vacancy

6%

$112

Maintenance

5%

$93

Other

0%

$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis