Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.76% first-year return on $56,490 initial cash invested.
-0.76%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$2,170
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,206
Mortgage P&I
63%
$1,375
Property Taxes
8%
$166
Home Insurance
4%
$94
HOA
0%
$8
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
134 Lexington Pl, Dover, DE 19901 | $1,800 | 3 | 2.5 | 1453 | 0.5 mi |
106 Lexington Pl, Dover, DE 19901 | $1,800 | 3 | 2.5 | 1512 | 0.5 mi |
104 Lexington Pl, Dover, DE 19901 | $1,800 | 3 | 2.5 | 1512 | 0.5 mi |
420 Ridgely Blvd, Dover, DE 19904 | $2,000 | 3 | 3 | 1536 | 2.1 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