Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.65% first-year return on $44,079 initial cash invested.
3.65%
Cash On Cash
7.55%
Cap Rate
1.21
DSCR
$1,920
Rent
$134
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,786
Mortgage P&I
57%
$1,091
Property Taxes
5%
$92
Home Insurance
4%
$74
HOA
2%
$30
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28 Welch Dr E, Dover, DE 19901 | $1,300 | 3 | 2 | 1404 | 0.1 mi |
1428 Hopkins Ave, Dover, DE 19901 | $2,300 | 3 | 2 | 1500 | 1.7 mi |
5 Welch Dr E, Dover, DE 19901 | $1,600 | 3 | 2 | 1352 | 0.2 mi |
39 Primrose Ct E, Dover, DE 19901 | $1,600 | 3 | 2 | 1344 | 0.1 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