Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.35% first-year return on $39,690 initial cash invested.
6.35%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$1,780
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,570
Mortgage P&I
53%
$946
Property Taxes
5%
$95
Home Insurance
4%
$66
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
814 New Castle Ave, Dover, DE 19901 | $1,675 | 3 | 1 | 950 | 1.1 mi |
430 Court St, Dover, DE 19901 | $1,300 | 3 | 1 | 925 | 1.3 mi |
284 Gunning Bedford Dr, Dover, DE 19904 | $1,650 | 3 | 1 | 936 | 1.7 mi |
38 Evergreen Dr, Dover, DE 19901 | $1,800 | 3 | 1 | 1064 | 0.6 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