Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.27% first-year return on $404k initial cash invested.
3.27%
Cash On Cash
3.67%
Cap Rate
999
DSCR
$2,450
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
100.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
100%
$400k
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$1,349
Property Taxes
23%
$573
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3220 Quincy Ave, Madison, WI 53704 | $2,395 | 3 | 3 | 2332 | 0.9 mi |
1223 E Dayton St, Madison, WI 53703 | $2,850 | 3 | 2 | 1915 | 1.4 mi |
2314 E Mifflin St, Madison, WI 53704 | $3,195 | 3 | 1 | 1734 | 0.3 mi |
1116 E Gorham St, Madison, WI 53703 | $2,570 | 3 | 2 | 1500 | 1.5 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