Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.83% first-year return on $39,879 initial cash invested.
6.83%
Cash On Cash
8.13%
Cap Rate
1.32
DSCR
$1,770
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,543
Mortgage P&I
55%
$971
Property Taxes
3%
$47
Home Insurance
4%
$66
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
814 New Castle Ave, Dover, DE 19901 | $1,675 | 3 | 1 | 950 | 1.3 mi |
73 Upland Ave, Dover, DE 19901 | $1,600 | 3 | 1 | 1022 | 0.8 mi |
231 President Dr, Dover, DE 19901 | $2,000 | 3 | 1 | 992 | 1.8 mi |
38 Evergreen Dr, Dover, DE 19901 | $1,800 | 3 | 1 | 1064 | 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