Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 79.02% first-year return on $14,700 initial cash invested.
79.02%
Cash On Cash
24.26%
Cap Rate
$1,830
Rent
$968
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$862
Mortgage P&I
19%
$355
Property Taxes
0%
$6
Home Insurance
1%
$24
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
73 Upland Ave, Dover, DE 19901 | $1,600 | 3 | 1 | 1022 | 0.8 mi |
116 Revolutionary Blvd, Dover, DE 19901 | $1,850 | 3 | 2 | 1341 | 0.4 mi |
814 New Castle Ave, Dover, DE 19901 | $1,675 | 3 | 1 | 950 | 1.3 mi |
231 President Dr, Dover, DE 19901 | $2,000 | 3 | 1 | 992 | 1.8 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