Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.49% first-year return on $48,300 initial cash invested.
1.49%
Cash On Cash
6.81%
Cap Rate
1.14
DSCR
$1,910
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,850
Mortgage P&I
60%
$1,149
Property Taxes
5%
$93
Home Insurance
4%
$80
HOA
2%
$30
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4 Welch Dr E, Dover, DE 19901 | $1,600 | 3 | 2 | 1296 | 0.1 mi |
116 Revolutionary Blvd, Dover, DE 19901 | $2,000 | 3 | 2 | 1341 | 1.6 mi |
49 Anchor Ln, Dover, DE 19901 | $1,900 | 3 | 2 | 1397 | 1.1 mi |
41 Anchor Ln, Dover, DE 19901 | $1,800 | 3 | 2 | 1397 | 1.1 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