Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $70,350 initial cash invested.
-4.2%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$2,170
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,416
Mortgage P&I
74%
$1,614
Property Taxes
6%
$122
Home Insurance
5%
$117
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
317 W Division St, Dover, DE 19904 | $1,550 | 3 | 2 | 1656 | 1.1 mi |
201 N American Ave, Dover, DE 19901 | $2,000 | 3 | 2 | 1600 | 0.8 mi |
1508 Hopkins Ave, Dover, DE 19901 | $2,650 | 3 | 2 | 1594 | 0.8 mi |
112 Holmes St, Dover, DE 19901 | $1,900 | 3 | 2 | 1540 | 0.8 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