Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.74% first-year return on $47,250 initial cash invested.
-0.74%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$1,640
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,669
Mortgage P&I
68%
$1,107
Property Taxes
3%
$57
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
515 N East Ave, Dover, DE 19901 | $1,700 | 2 | 1 | 1475 | 1.1 mi |
29 N New St, Dover, DE 19904 | $1,500 | 2 | 1 | 1591 | 0.2 mi |
149 Holmes St, Dover, DE 19901 | $1,450 | 2 | 1 | 1236 | 1.6 mi |
524 Schooner Way, Dover, DE 19901 | $1,575 | 2 | 1.5 | 1339 | 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