Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.52% first-year return on $41,979 initial cash invested.
7.52%
Cash On Cash
8.46%
Cap Rate
1.34
DSCR
$1,900
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,637
Mortgage P&I
55%
$1,051
Property Taxes
1%
$22
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1212 59th St, Kenosha, WI 53140 | $2,100 | 4 | 1 | 1370 | 0.7 mi |
6806 24th Ave, Kenosha, WI 53143 | $1,995 | 4 | 2 | 1200 | 0.6 mi |
5432 23rd Ave, Unit Lower, Kenosha, WI 53140 | $1,695 | 4 | 2 | 1400 | 1.1 mi |
5302 35th Ave, Kenosha, WI 53144 | $2,500 | 4 | 2 | 1338 | 1.7 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