Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $66,129 initial cash invested.
-2.41%
Cash On Cash
6.09%
Cap Rate
0.99
DSCR
$2,400
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,533
Mortgage P&I
67%
$1,610
Property Taxes
8%
$189
Home Insurance
5%
$110
PManagement
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
107 Lexington Pl, Dover, DE 19901 | $2,200 | 4 | 3 | 2000 | 2.3 mi |
2 Pewter Ct, Dover, DE 19904 | $2,650 | 4 | 2.5 | 2450 | 4.5 mi |
30 William Chandler St, Dover, DE 19901 | $2,700 | 4 | 3.5 | 2816 | 4.5 mi |
325 Nob Hill Rd, Dover, DE 19901 | $2,600 | 4 | 2.5 | 1920 | 2.8 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