• 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 -8.51% first-year return on $73,500 initial cash invested.

Cash On Cash
-8.51%
Cap Rate
4.97%
Rent
$2,140
Cashflow
-$521
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  $2,140
Total Expenses  $2,661
Mortgage P&I  87% $1,863
Property Taxes  6% $120
Home Insurance  6% $122
PManagement  10% $214
CapEx  5% $107
Vacancy  6% $128
Maintenance  5% $107
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections