Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.5% first-year return on $45,612 initial cash invested.
3.5%
Cash On Cash
7.99%
Cap Rate
1.2
DSCR
$2,260
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $2,127 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,127
Mortgage P&I
53%
$1,200
Property Taxes
12%
$260
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1115 Superior Ave, Unit Lower, Sheboygan, WI 53081 | $1,250 | 2 | 1 | 1100 | 0.4 mi |
2502 N 9th St, Sheboygan, WI 53083 | $1,600 | 2 | 1.5 | 1465 | 0.5 mi |
1115 Superior Ave, Unit Upper, Sheboygan, WI 53081 | $1,150 | 2 | 1 | 900 | 0.4 mi |
1510 S 12th St, Unit A, Sheboygan, WI 53081 | $1,200 | 2 | 1 | 825 | 1.9 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