Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.21% first-year return on $37,800 initial cash invested.
17.21%
Cash On Cash
10.25%
Cap Rate
1.73
DSCR
$2,120
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$1,578
Mortgage P&I
42%
$889
Property Taxes
4%
$75
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 Hopkins Ave, Dover, DE 19901 | $2,650 | 3 | 2 | 1594 | 1.6 mi |
201 N American Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1600 | 1.9 mi |
6134 W Denneys Rd, Dover, DE 19901 | $2,500 | 3 | 2 | 1620 | 2.5 mi |
317 W Division St, Dover, DE 19904 | $1,550 | 3 | 2 | 1656 | 2.2 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