Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.18% first-year return on $36,330 initial cash invested.
6.18%
Cash On Cash
8.32%
Cap Rate
$1,680
Rent
$187
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,493
Mortgage P&I
55%
$929
Property Taxes
4%
$66
Home Insurance
4%
$61
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
114 Carter Ave, Dover, DE 19901 | $1,500 | 2 | 1 | 1032 | 0.2 mi |
5 Carolee Dr, Dover, DE 19901 | $1,650 | 2 | 1 | 1040 | 0.5 mi |
132 Pine St, Dover, DE 19901 | $1,800 | 2 | 1 | 1018 | 1.8 mi |
46 Lincoln St, Dover, DE 19904 | $1,800 | 2 | 2 | 1073 | 2.5 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