Unlock all features! Tap here to upgrade
1503 N 6th STREET #1503A, Sheboygan, WI 53081
5 beds • 2 baths • 1204 sqft • 2 units
$244,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.08% first-year return on $51,429 initial cash invested.
-4.08%
Cash On Cash
6.26%
Cap Rate
0.95
DSCR
$2,080
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,255 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,255
Mortgage P&I
65%
$1,349
Property Taxes
13%
$279
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1115 Superior Ave, Unit Upper, Sheboygan, WI 53081 | $1,150 | 2 | 1 | 900 | 0.5 mi |
1510 S 12th St, Unit A, Sheboygan, WI 53081 | $1,200 | 2 | 1 | 825 | 1.7 mi |
1115 Superior Ave, Unit Lower, Sheboygan, WI 53081 | $1,250 | 2 | 1 | 1100 | 0.5 mi |
1323 Geele Ave, Sheboygan, WI 53083 | $1,000 | 2 | 1 | 636 | 0.8 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