Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.84% first-year return on $56,679 initial cash invested.
1.84%
Cash On Cash
6.75%
Cap Rate
1.14
DSCR
$2,070
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$1,983
Mortgage P&I
64%
$1,327
Property Taxes
1%
$23
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4 Senator Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1595 | 0.1 mi |
129 Roosevelt Ave, Dover, DE 19901 | $1,750 | 3 | 2 | 1200 | 0.6 mi |
226 Pine St, Dover, DE 19901 | $1,550 | 3 | 2 | 1183 | 0.8 mi |
72 Sackarackin Ave, Dover, DE 19901 | $2,150 | 3 | 2 | 1306 | 0.9 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