Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.97% first-year return on $31,500 initial cash invested.
26.97%
Cash On Cash
12.6%
Cap Rate
2.1
DSCR
$2,370
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$1,662
Mortgage P&I
32%
$749
Property Taxes
10%
$246
Home Insurance
2%
$52
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
617 Fairview Ave, Dover, DE 19904 | $2,200 | 3 | 3 | 2 mi | |
970 Shank Rd, Dover, DE 19904 | $2,400 | 3 | 2.5 | 2200 | 3.2 mi |
217 Falmouth Way, Dover, DE 19904 | $2,200 | 3 | 2.5 | 1888 | 1.4 mi |
213 N Caroline Pl, Dover, DE 19904 | $2,150 | 3 | 2.5 | 1864 | 1.3 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