Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.6% first-year return on $38,850 initial cash invested.
4.6%
Cash On Cash
7.41%
Cap Rate
1.25
DSCR
$1,660
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,511
Mortgage P&I
55%
$910
Property Taxes
6%
$104
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1312 Afton Court-1312 Afton Ct, Dover, DE 19904 | $1,300 | 2 | 2 | 950 | 1.3 mi |
1312 1312 Afton Court-1312 Afton Ct, Dover, DE 19904 | $1,300 | 2 | 2 | 950 | 1.3 mi |
4 Grand Hall Dr, Unit Harrow, Dover, DE 19904 | $1,650 | 2 | 2 | 848 | 1.6 mi |
145 Holmes St, Dover, DE 19901 | $1,500 | 2 | 2 | 1224 | 1.5 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