Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $72,870 initial cash invested.
-7.36%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,110
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,557
Mortgage P&I
83%
$1,742
Property Taxes
7%
$143
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
212 Northdown Dr, Dover, DE 19904 | $2,450 | 3 | 2.5 | 1750 | 1 mi |
420 Ridgely Blvd, Dover, DE 19904 | $2,000 | 3 | 3 | 1536 | 1.5 mi |
8 Ironwood Cir, Dover, DE 19904 | $1,900 | 3 | 2 | 1802 | 0.6 mi |
1622 Forrest Ave, Dover, DE 19904 | $2,500 | 3 | 2 | 1786 | 0.8 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