Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.41% first-year return on $39,900 initial cash invested.
14.41%
Cash On Cash
9.69%
Cap Rate
1.62
DSCR
$2,110
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$1,631
Mortgage P&I
45%
$950
Property Taxes
3%
$65
Home Insurance
3%
$66
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31 S Kirkwood St, Dover, DE 19904 | $2,300 | 3 | 2 | 1104 | 0.1 mi |
17 Gibbs Dr, Dover, DE 19904 | $2,300 | 3 | 2 | 1124 | 0.4 mi |
226 Pine St, Dover, DE 19901 | $1,550 | 3 | 2 | 1183 | 1.2 mi |
129 Roosevelt Ave, Dover, DE 19901 | $1,900 | 3 | 2 | 1200 | 1.5 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