Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.71% first-year return on $35,700 initial cash invested.
13.71%
Cash On Cash
9.64%
Cap Rate
$1,900
Rent
$408
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,492
Mortgage P&I
45%
$863
Property Taxes
4%
$74
Home Insurance
3%
$60
HOA
0%
$1
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28 Welch Dr E, Dover, DE 19901 | $1,300 | 3 | 2 | 1404 | 0.3 mi |
1428 Hopkins Ave, Dover, DE 19901 | $2,300 | 3 | 2 | 1500 | 1.6 mi |
5 Welch Dr E, Dover, DE 19901 | $1,600 | 3 | 2 | 1352 | 0.3 mi |
39 Primrose Ct E, Dover, DE 19901 | $1,600 | 3 | 2 | 1344 | 0.3 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