Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.69% first-year return on $50,316 initial cash invested.
-0.69%
Cash On Cash
6.08%
Cap Rate
1.06
DSCR
$1,900
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,929
Mortgage P&I
60%
$1,148
Property Taxes
11%
$205
Home Insurance
4%
$82
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 |
|---|---|---|---|---|---|
816 School Pl, Green Bay, WI 54303 | $1,599 | 3 | 1 | 1400 | 1.2 mi |
1621 11th Ave, # 1, Green Bay, WI 54304 | $1,395 | 3 | 1 | 1287 | 0.4 mi |
1623 Jay Ln, Green Bay, WI 54304 | $2,100 | 3 | 2 | 1620 | 0.2 mi |
1260 7th St, Green Bay, WI 54304 | $2,300 | 3 | 2 | 1547 | 0.7 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