Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.68% first-year return on $44,079 initial cash invested.
8.68%
Cash On Cash
8.52%
Cap Rate
1.4
DSCR
$2,130
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$1,811
Mortgage P&I
50%
$1,065
Property Taxes
6%
$119
Home Insurance
3%
$74
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1297 Mckee Rd, Dover, DE 19904 | $3,000 | 3 | 2 | 1443 | 0.8 mi |
201 N American Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1600 | 1.3 mi |
544 Ruth Way, Dover, DE 19904 | $2,900 | 3 | 2 | 1533 | 1.9 mi |
317 W Division St, Dover, DE 19904 | $1,550 | 3 | 2 | 1656 | 1.2 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