Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.34% first-year return on $35,700 initial cash invested.
16.34%
Cash On Cash
10.33%
Cap Rate
1.67
DSCR
$2,030
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,544
Mortgage P&I
43%
$876
Property Taxes
4%
$78
Home Insurance
3%
$60
HOA
0%
$1
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
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 |
317 W Division St, Dover, DE 19904 | $1,550 | 3 | 2 | 1656 | 2.2 mi |
201 N American Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1600 | 1.9 mi |
28 Welch Dr E, Dover, DE 19901 | $1,300 | 3 | 2 | 1404 | 0.3 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