Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $77,532 initial cash invested.
-3.9%
Cash On Cash
5.31%
Cap Rate
0.93
DSCR
$2,430
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,532
Downpayment
20%
$73,840
Closing costs
1%
$3,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,682
Mortgage P&I
73%
$1,763
Property Taxes
6%
$157
Home Insurance
5%
$129
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
231 Topaz Cir, Dover, DE 19904 | $2,500 | 4 | 3 | 2269 | 1.1 mi |
222 Merion Rd, Dover, DE 19904 | $2,300 | 4 | 2.5 | 2148 | 1.1 mi |
32 Scioto Ct, Dover, DE 19904 | $2,250 | 4 | 2.5 | 2000 | 1.7 mi |
157 Clear Stream Dr, Dover, DE 19904 | $2,800 | 4 | 3 | 2651 | 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