Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.3% first-year return on $54,579 initial cash invested.
-5.3%
Cash On Cash
5.72%
Cap Rate
$1,830
Rent
-$241
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,071
Mortgage P&I
76%
$1,387
Property Taxes
6%
$116
Home Insurance
5%
$91
PManagement
10%
$183
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 |
|---|---|---|---|---|---|
112 Mitscher Rd, Dover, DE 19901 | $1,800 | 3 | 2 | 1102 | 0.1 mi |
7 Primrose Dr E, Dover, DE 19901 | $1,800 | 3 | 2 | 1080 | 1.5 mi |
17 Gibbs Dr, Dover, DE 19904 | $2,300 | 3 | 2 | 1124 | 1.7 mi |
73 Upland Ave, Dover, DE 19901 | $1,600 | 3 | 1 | 1022 | 0.2 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