Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.35% first-year return on $65,625 initial cash invested.
-0.35%
Cash On Cash
6.13%
Cap Rate
1.07
DSCR
$2,340
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,625
Downpayment
20%
$62,500
Closing costs
1%
$3,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$2,359
Mortgage P&I
64%
$1,499
Property Taxes
6%
$143
Home Insurance
5%
$109
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1622 Forrest Ave, Dover, DE 19904 | $2,500 | 3 | 2 | 1786 | 4.4 mi |
183 Clear Stream Dr, Dover, DE 19904 | $2,400 | 3 | 2 | 2069 | 3.1 mi |
67 Main St, Cheswold, DE 19936 | $2,200 | 3 | 2 | 1600 | 3.8 mi |
1861 Sudlersville Rd, Clayton, DE 19938 | $1,500 | 3 | 2 | 1728 | 5 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