Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.14% first-year return on $29,400 initial cash invested.
19.14%
Cash On Cash
11.21%
Cap Rate
$1,850
Rent
$469
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,381
Mortgage P&I
40%
$747
Property Taxes
6%
$104
Home Insurance
3%
$49
HOA
0%
$1
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5 Welch Dr E, Dover, DE 19901 | $1,600 | 3 | 2 | 1352 | 0.4 mi |
39 Primrose Ct E, Dover, DE 19901 | $1,600 | 3 | 2 | 1344 | 0.4 mi |
28 Welch Dr E, Dover, DE 19901 | $1,300 | 3 | 2 | 1404 | 0.3 mi |
4 Welch Dr E, Dover, DE 19901 | $1,700 | 3 | 2 | 1296 | 0.4 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