REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

152 Salt Creek Dr, Dover, DE 19901

2 beds • 2 baths • 1340 sqft

Email

This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $52,290 initial cash invested.

-6.95%

Cash On Cash

5.28%

Cap Rate

0.84

DSCR

$1,840

Rent

-$303

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$249k

Downpayment

20.0%

Interest Rate

6.9%

Mortgage Duration

30yr.

Cash To Invest

Total

$52,290

Downpayment

20%

$49,800

Closing costs

1%

$2,490

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,840

Total Expenses

$2,143

Mortgage P&I

71%

$1,306

Property Taxes

7%

$133

Home Insurance

5%

$87

HOA

8%

$139

PManagement

10%

$184

CapEx

5%

$92

Vacancy

6%

$110

Maintenance

5%

$92

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

3180 Forrest Ave, Dover, DE 19904

$1,800

2

2

1500

3.8 mi

534 Central Church Rd, Dover, DE 19904

$1,400

2

2

1637

2.7 mi

154 Periwinkle Dr, Dover, DE 19904

$1,600

2

2

1112

3.1 mi

3768 Seven Hickories Rd, Dover, DE 19904

$2,000

2

1.5

1056

1.6 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis