Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $46,347 initial cash invested.
-8.65%
Cash On Cash
4.33%
Cap Rate
0.75
DSCR
$1,480
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,814
Mortgage P&I
71%
$1,057
Property Taxes
19%
$284
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1723 Harold St, Green Bay, WI 54302 | $1,800 | 3 | 1 | 1223 | 0.2 mi |
611 Abrams St, Green Bay, WI 54302 | $1,579 | 3 | 1 | 1179 | 1.3 mi |
1731 Deckner Ave, Green Bay, WI 54302 | $1,600 | 3 | 1 | 1337 | 0.8 mi |
1857 Harold St, Green Bay, WI 54302 | $1,525 | 3 | 1 | 1025 | 0.3 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