Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $82,740 initial cash invested.
-7.66%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$2,510
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,038
Mortgage P&I
79%
$1,978
Property Taxes
10%
$257
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1007 Liberty Rd, Wilmington, DE 19804 | $2,700 | 3 | 3.5 | 1987 | 2.3 mi |
1 Wordsworth Dr Park, Unit Hyde, Wilmington, DE 19808 | $2,500 | 3 | 2.5 | 1850 | 1.6 mi |
1 Wordsworth Dr, Wilmington, DE 19808 | $2,500 | 3 | 2.5 | 1850 | 1.6 mi |
319 Nicholas Ct, Wilmington, DE 19808 | $2,800 | 3 | 2.5 | 1825 | 1.7 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