Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.2% first-year return on $68,250 initial cash invested.
1.2%
Cash On Cash
6.43%
Cap Rate
1.12
DSCR
$2,450
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$2,382
Mortgage P&I
63%
$1,552
Property Taxes
3%
$80
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
30 Saxton Rd, Dover, DE 19901 | $2,300 | 4 | 2 | 1550 | 0.7 mi |
868 Lincoln St, Dover, DE 19904 | $2,220 | 4 | 2 | 1632 | 1.6 mi |
322 Wilmas Way, Dover, DE 19901 | $1,900 | 4 | 2 | 1848 | 1.1 mi |
816 Lincoln St, Dover, DE 19904 | $2,400 | 4 | 2 | 1580 | 1.6 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