Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.65% first-year return on $37,800 initial cash invested.
11.65%
Cash On Cash
9.51%
Cap Rate
$1,980
Rent
$367
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,613
Mortgage P&I
49%
$961
Property Taxes
4%
$74
Home Insurance
3%
$63
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
317 W Division St, Dover, DE 19904 | $1,750 | 3 | 2 | 1656 | 0.1 mi |
610 Ruth Way, Dover, DE 19904 | $2,900 | 3 | 2 | 1604 | 1.1 mi |
633 Pear St, Dover, DE 19904 | $1,950 | 3 | 1.5 | 1464 | 0.8 mi |
517 Nickerjack Way, Dover, DE 19904 | $2,900 | 3 | 2 | 1604 | 1.1 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