• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
158 Norwich Way, Dover, DE 19901
$350,0003 beds • 3 baths • 1720 sqft

This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $73,500 initial cash invested.

Cash On Cash
-9.39%
Cap Rate
4.77%
Rent
$2,067
Cashflow
-$575
Rent Confidence:  High
Annual
$24,804
Median
$2,000
Avg
$2,068
Samples
25
Financing

Purchase Price  $350k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $73,500
Downpayment  20% $70,000
Closing costs  1% $3,500
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,067
Total Expenses  $2,642
Mortgage P&I  90% $1,863
Property Taxes  6% $120
Home Insurance  6% $122
PManagement  10% $207
CapEx  5% $103
Vacancy  6% $124
Maintenance  5% $103
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1240 Merion Rd$18003318063 mi
22 Waterfall Dr$210032.518661.6 mi
3293 Pine Valley Rd$195032.517623 mi
4157 Sheffield Dr$21503214320.1 mi
546 Representative Ln, Unit 19$23503321003.2 mi
656 Representative Ln, Unit 14$23953321003.1 mi
76 Fairway Ct$180032.519722.6 mi
8176 Tall Tree Ln$230032.517634.3 mi
981 Stoney Dr$195032.517494.6 mi
10650 College Rd$18503323172.4 mi
11362 Harvest Grove Trl$250032.518543.8 mi
1259 Stoney Dr$190032.517494.7 mi
13125 Stoney Dr$195032.517634.6 mi
1418 N Kirkwood St$200032.517625 mi
1547 Representative Ln$23953323003.2 mi
16219 N Caroline Pl$220032.518644.5 mi
178 Ironwood Cir$17003218023.6 mi
1829 Stoney Dr$180032.518504.9 mi
191244 N Farmview Dr$180032.516085.2 mi
20419 E Wind Dr$180032.515704.8 mi
2145 Anchor Ln$230032.515544.7 mi
22116 Matterhorn Dr$23003217964 mi
23105 Kevin Ct$195032.515704.9 mi
2425 Representative Ln$210032.521533.3 mi
25176 Laertes Dr$23503213421.5 mi

Projections