Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.73% first-year return on $37,800 initial cash invested.
12.73%
Cash On Cash
9.32%
Cap Rate
1.56
DSCR
$1,950
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,950
Total Expenses
$1,549
Mortgage P&I
46%
$899
Property Taxes
4%
$78
Home Insurance
3%
$63
HOA
0%
$1
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 Hopkins Ave, Dover, DE 19901 | $2,650 | 3 | 2 | 1594 | 1.6 mi |
201 N American Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1600 | 1.8 mi |
317 W Division St, Dover, DE 19904 | $1,550 | 3 | 2 | 1656 | 2.2 mi |
130 Lexington Pl, Dover, DE 19901 | $1,900 | 3 | 2 | 1512 | 1.8 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