REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
126 N Ann Ave, Dover, DE 19904
$199,900 • 2 beds • 1 baths • 722 sqft

This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $41,979 initial cash invested.

Cash On Cash
-0.89%
Cap Rate
6.62%
Rent
$1,569
Cashflow
-$31
Rent Confidence:  High
Annual
$18,828
Median
$1,545
Avg
$1,570
Samples
25
Financing
Purchase Price  $200k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $41,979
Downpayment  20% $39,980
Closing costs  1% $1,999
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,569
Total Expenses  $1,600
Mortgage P&I  67% $1,056
Property Taxes  4% $67
Home Insurance  4% $70
PManagement  10% $157
CapEx  5% $78
Vacancy  6% $94
Maintenance  5% $78
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1892 Woodcrest Dr, # 7103$1475217400.3 mi
2892 Woodcrest Dr, # 4201$1555217400.3 mi
3892 Woodcrest Dr, # 7206$1510217400.3 mi
4892 Woodcrest Dr, # 7308$1540217400.3 mi
5892 Woodcrest Dr, # 5208$1500217400.3 mi
6892 Woodcrest Dr, # 7208$1530217400.3 mi
7892 Woodcrest Dr, # 4203$1530217400.3 mi
8892 Woodcrest Dr, # 4303$1530217400.3 mi
9892 Woodcrest Dr, # 7306$1430217400.3 mi
10892 Woodcrest Dr, # 5103$1680217400.3 mi
11892 Woodcrest Dr, # 4101$1475217400.3 mi
12892 Woodcrest Dr, # 7106$1505217400.3 mi
13892 Woodcrest Dr, # 7201$1540217400.3 mi
14892 Woodcrest Dr, # 7108$1525217400.3 mi
15892 Woodcrest Dr, # 4108$1685217400.3 mi
16892 Woodcrest Dr, # 7301$1605217400.3 mi
17892 Woodcrest Dr, # 5108$1655217400.3 mi
18892 Woodcrest Dr, # 4308$1665217400.3 mi
19892 Woodcrest Dr, # 2D4$1635227200.3 mi
20892 Woodcrest Dr, # 3G4$1545227200.3 mi
21892 Woodcrest Dr, # 3H3$1600227200.3 mi
22892 Woodcrest Dr, # 3I3$1735227200.3 mi
23892 Woodcrest Dr, # 1B4$1565227200.3 mi
24892 Woodcrest Dr, # 3I2$1655227200.3 mi
25892 Woodcrest Dr, # 3G1$1575227200.3 mi

Projections