| View Property | Location | Type | Cash on Cash | Price | Rent | Total Payment | NOI | Cap Rate | Cash Flow | GRM | DSCR | P&I | Tax | HOA Fees | Insurance |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ELM Plan, Plover Point | Millsboro, DE | Single Family | 10.9% | $412,990 | $3,052 | $2,304 | $2,928 | 8.5% | $748 | 11.3 | 1.4 | $2,073 | $107 | $0 | $124 |
| Captiva Plan, Plantation Lakes : North Shore Signature Collection | Millsboro, DE | Single Family | 7.2% | $462,990 | $3,142 | $2,583 | $3,003 | 7.8% | $559 | 12.3 | 1.3 | $2,324 | $120 | $0 | $139 |
| Dover Plan, Plantation Lakes : North Shore Signature Collection | Millsboro, DE | Single Family | 5.4% | $443,990 | $2,880 | $2,477 | $2,747 | 7.4% | $403 | 12.8 | 1.2 | $2,229 | $115 | $0 | $133 |
| Brenner Plan, Hawthorne | Georgetown, DE | Single Family | 4.9% | $495,900 | $3,175 | $2,766 | $3,026 | 7.3% | $409 | 13.0 | 1.2 | $2,489 | $128 | $0 | $149 |
| Camelot Slab Plan, Acadia Landing | Lewes, DE | Single Family | 3.6% | $554,990 | $3,424 | $3,095 | $3,258 | 7.0% | $329 | 13.5 | 1.2 | $2,786 | $143 | $0 | $166 |
| Nelson Plan, Hawthorne | Georgetown, DE | Single Family | 2.9% | $551,900 | $3,345 | $3,079 | $3,179 | 6.9% | $266 | 13.7 | 1.1 | $2,770 | $143 | $0 | $166 |
| Charleston Slab Plan, Schooner Landing | Selbyville, DE | Single Family | 2.4% | $409,990 | $2,453 | $2,287 | $2,330 | 6.8% | $166 | 13.9 | 1.1 | $2,058 | $106 | $0 | $123 |
| Clearwater Basement Plan, Acadia Landing | Lewes, DE | Single Family | 2.0% | $569,990 | $3,348 | $3,161 | $3,177 | 6.7% | $187 | 14.2 | 1.1 | $2,843 | $147 | $0 | $171 |
| Peterman II Plan, Baylis Estates | Millsboro, DE | Single Family | 1.9% | $600,900 | $3,521 | $3,332 | $3,341 | 6.7% | $189 | 14.2 | 1.1 | $2,997 | $155 | $0 | $180 |
| The Cassidy Plan, Miralon | Milton, DE | Single Family | 1.0% | $625,400 | $3,739 | $3,638 | $3,383 | 6.5% | $101 | 13.9 | 1.1 | $3,120 | $162 | $168 | $188 |
| Newport Plan, Plantation Lakes : North Shore Signature Collection | Millsboro, DE | Single Family | -0.1% | $422,990 | $2,352 | $2,359 | $2,225 | 6.3% | -$7 | 15.0 | 1.0 | $2,123 | $109 | $0 | $127 |
| Cartwright Plan, Baylis Estates | Millsboro, DE | Single Family | -0.9% | $479,900 | $2,602 | $2,677 | $2,458 | 6.1% | -$75 | 15.4 | 1.0 | $2,409 | $124 | $0 | $144 |
| The Stonefield Plan, Lightship Cove | Milton, DE | Single Family | -1.2% | $560,400 | $3,177 | $3,292 | $2,843 | 6.1% | -$115 | 14.7 | 1.0 | $2,813 | $145 | $166 | $168 |
| St. John Plan, Chase Oaks | Lewes, DE | Single Family | -1.4% | $647,990 | $3,443 | $3,593 | $3,249 | 6.0% | -$150 | 15.7 | 1.0 | $3,232 | $167 | $0 | $194 |
| Nelson Plan, Anchors Run | Lewes, DE | Single Family | -1.5% | $589,900 | $3,126 | $3,272 | $2,949 | 6.0% | -$146 | 15.7 | 1.0 | $2,943 | $152 | $0 | $177 |
| Latitude Plan, Chase Oaks | Lewes, DE | Single Family | -2.1% | $519,990 | $2,716 | $2,900 | $2,560 | 5.9% | -$184 | 16.0 | 1.0 | $2,610 | $134 | $0 | $156 |
| 27508 S Nicklaus Ave #50, Millsboro, DE 19966 | Millsboro, DE | Single Family | -10.7% | $899,900 | $3,758 | $5,368 | $3,111 | 4.1% | -$1,610 | 20.0 | 0.7 | $4,489 | $232 | $377 | $270 |