Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $56,700 initial cash invested.
-2.39%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$2,020
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,133
Mortgage P&I
69%
$1,391
Property Taxes
6%
$123
Home Insurance
5%
$94
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
226 Pine St, Dover, DE 19901 | $1,550 | 3 | 2 | 1183 | 0.1 mi |
72 Sackarackin Ave, Dover, DE 19901 | $2,150 | 3 | 2 | 1306 | 0.2 mi |
220 Lady Bug Dr, Dover, DE 19901 | $2,300 | 3 | 2 | 1220 | 1.2 mi |
58 Edgewood Rd, Dover, DE 19901 | $1,800 | 3 | 2 | 1200 | 1.2 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