Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $271k initial cash invested.
1.81%
Cash On Cash
2.17%
Cap Rate
999
DSCR
$1,520
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
100.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
100%
$268k
Closing costs
1%
$2,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,111
Property Taxes
21%
$325
Home Insurance
6%
$98
HOA
19%
$293
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
302 Walnut St, Madison, WI 53726 | $1,605 | 1 | 1 | 780 | 0.3 mi |
416 Chamberlain Ave, Madison, WI 53726 | $1,645 | 1 | 1 | 775 | 0.4 mi |
408 Highland Ave, Madison, WI 53705 | $1,425 | 1 | 1 | 736 | 0.4 mi |
2208 Regent St, Apt 1, Madison, WI 53726 | $1,750 | 1 | 1 | 800 | 0 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