Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.53% first-year return on $58,800 initial cash invested.
4.53%
Cash On Cash
7.67%
Cap Rate
1.24
DSCR
$2,490
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$2,268
Mortgage P&I
58%
$1,443
Property Taxes
3%
$81
Home Insurance
4%
$98
PManagement
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
844 Forest St, Dover, DE 19904 | $2,400 | 4 | 2 | 2019 | 1.6 mi |
380 Nottingham Ct, Dover, DE 19904 | $1,900 | 4 | 2.5 | 2016 | 0.3 mi |
322 Wilmas Way, Dover, DE 19901 | $1,900 | 4 | 2 | 1848 | 1.2 mi |
1427 New Burton Rd, Dover, DE 19904 | $2,450 | 4 | 2 | 2331 | 0.5 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