Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $65,436 initial cash invested.
-13.28%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$1,770
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,494
Mortgage P&I
87%
$1,540
Property Taxes
22%
$390
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2820 Sussex Rd, Green Bay, WI 54311 | $2,895 | 3 | 2 | 1674 | 2.7 mi |
445 S Baird St, Green Bay, WI 54301 | $1,799 | 3 | 2.5 | 1752 | 3.2 mi |
1461 Farlin Ave, Green Bay, WI 54302 | $1,585 | 3 | 1 | 1384 | 2.5 mi |
1731 Deckner Ave, Green Bay, WI 54302 | $1,600 | 3 | 1 | 1337 | 2.3 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