Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.87% first-year return on $33,579 initial cash invested.
15.87%
Cash On Cash
10.45%
Cap Rate
$1,920
Rent
$444
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,476
Mortgage P&I
44%
$853
Property Taxes
4%
$68
Home Insurance
3%
$56
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 |
|---|---|---|---|---|---|
317 N Bradford St, Dover, DE 19904 | $1,750 | 3 | 1 | 1577 | 0.3 mi |
836 Townsend Blvd, Dover, DE 19901 | $1,700 | 3 | 1 | 1148 | 1.3 mi |
633 Pear St, Dover, DE 19904 | $1,950 | 3 | 1.5 | 1464 | 0.5 mi |
231 Mary St, Dover, DE 19904 | $1,495 | 3 | 1 | 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