Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.98% first-year return on $77,259 initial cash invested.
-3.98%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$2,470
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,726
Mortgage P&I
73%
$1,809
Property Taxes
6%
$144
Home Insurance
5%
$130
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
107 Lexington Pl, Dover, DE 19901 | $2,200 | 4 | 3 | 2000 | 0.8 mi |
109 Lexington Pl, Dover, DE 19901 | $2,100 | 4 | 3.5 | 2000 | 0.8 mi |
325 Nob Hill Rd, Dover, DE 19901 | $2,400 | 4 | 2.5 | 1920 | 0.3 mi |
342 Bluecoat St, Dover, DE 19901 | $2,600 | 4 | 2.5 | 1920 | 0.4 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