Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.15% first-year return on $36,750 initial cash invested.
12.15%
Cash On Cash
9.09%
Cap Rate
1.54
DSCR
$1,830
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$1,458
Mortgage P&I
47%
$861
Property Taxes
3%
$59
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
154 Orchard Ave, Dover, DE 19901 | $2,000 | 3 | 1 | 1112 | 1.3 mi |
1126 Park Ave, Dover, DE 19901 | $1,600 | 3 | 1 | 1252 | 1.2 mi |
38 Evergreen Dr, Dover, DE 19901 | $1,800 | 3 | 1 | 1064 | 1.4 mi |
104 Southe Bee Dr, Dover, DE 19904 | $1,600 | 3 | 1 | 1294 | 1.7 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