Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.26% first-year return on $61,950 initial cash invested.
-1.26%
Cash On Cash
6.44%
Cap Rate
1.03
DSCR
$2,290
Rent
-$65
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,355
Mortgage P&I
67%
$1,534
Property Taxes
5%
$124
Home Insurance
5%
$103
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
305 Macarthur Dr, Dover, DE 19901 | $1,750 | 4 | 2 | 1524 | 1.2 mi |
844 Forest St, Dover, DE 19904 | $2,400 | 4 | 2 | 2019 | 0.8 mi |
618 Ruth Way, Dover, DE 19904 | $2,933 | 4 | 2.5 | 1761 | 1.5 mi |
541 Ruth Way, Dover, DE 19904 | $3,200 | 4 | 2.5 | 1761 | 1.7 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