• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
95 Bergold Ln, Dover, DE 19901
$460,0002 beds • 2 baths • 1526 sqft

This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $96,600 initial cash invested.

Cash On Cash
-18.46%
Cap Rate
2.66%
Rent
$1,630
Cashflow
-$1,486
Financing

Purchase Price  $460k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest

Total  $96,600
Downpayment  20% $92,000
Closing costs  1% $4,600
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,630
Total Expenses  $3,116
Mortgage P&I  149% $2,424
Property Taxes  7% $106
Home Insurance  10% $161
PManagement  10% $163
CapEx  5% $82
Vacancy  6% $98
Maintenance  5% $82
Other  0% $0
Google Maps with the subject property comparables is loading...