Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $95,508 initial cash invested.
-16.36%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,220
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,508
Downpayment
20%
$90,960
Closing costs
1%
$4,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,522
Mortgage P&I
101%
$2,248
Property Taxes
24%
$541
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1266 Dover Ln, Ashwaubenon, WI 54313 | $2,795 | 3 | 2 | 2422 | 2.3 mi |
2790 S Ridge Rd, Green Bay, WI 54304 | $2,650 | 3 | 2.5 | 3000 | 2.2 mi |
930 Division St, Green Bay, WI 54303 | $1,800 | 3 | 2 | 2231 | 3.3 mi |
1798 Chateau Dr, Green Bay, WI 54304 | $2,100 | 3 | 1.5 | 1890 | 1.2 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