Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.14% first-year return on $32,550 initial cash invested.
25.14%
Cash On Cash
12.31%
Cap Rate
1.99
DSCR
$2,190
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,508
Mortgage P&I
36%
$798
Property Taxes
4%
$86
Home Insurance
2%
$54
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
67 Main St, Cheswold, DE 19936 | $2,200 | 3 | 2 | 1600 | 2.2 mi |
51 Avon Ct, Dover, DE 19904 | $2,200 | 3 | 2 | 1464 | 2.3 mi |
8 Leena Ln, Smyrna, DE 19977 | $2,100 | 3 | 2 | 1884 | 2.7 mi |
1297 Mckee Rd, Dover, DE 19904 | $3,000 | 3 | 2 | 1443 | 4.6 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