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

© 2024 Autuas.com