Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.49% first-year return on $126k initial cash invested.
-19.49%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$2,370
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$4,420
Mortgage P&I
123%
$2,914
Property Taxes
29%
$690
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
824 E Dayton St, Madison, WI 53703 | $3,500 | 3 | 2 | 1450 | 0.4 mi |
1116 E Gorham St, Madison, WI 53703 | $2,570 | 3 | 2 | 1500 | 0.1 mi |
1223 E Dayton St, Madison, WI 53703 | $2,850 | 3 | 2 | 1915 | 0.2 mi |
302 S Ingersoll St, Madison, WI 53703 | $2,295 | 3 | 2 | 1014 | 0.5 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