Zip Code 19802 — Wilmington, DE
🟢GOOD— solid returnsCap Rate
7.5%
Monthly Cash Flow
+$193
Median Home Price
$201,291
DSCR
1.18
🏠 Fair Market Rents
- Studio
- $1,170/mo
- 1 Bedroom
- $1,300/mo
- 2 Bedroom
- $1,560/mo
- 3 Bedroom
- $1,890/mo
- 4 Bedroom
- $2,180/mo
📊 Investment Metrics
- Cap Rate
- 7.5%
- Cash-on-Cash Return
- 5.0%
- Price-to-Rent Ratio
- 8.9
- 1% Rule
- 0.94%
- Gross Rent Multiplier
- 8.9
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →