Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $89,733 initial cash invested.
-18.09%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,060
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,733
Downpayment
20%
$85,460
Closing costs
1%
$4,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$3,413
Mortgage P&I
103%
$2,127
Property Taxes
29%
$601
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2853 S Ellen St, Milwaukee, WI 53207 | $3,000 | 4 | 2 | 1720 | 1.2 mi |
1962 S 5th Pl, Milwaukee, WI 53204 | $1,900 | 4 | 2 | 1500 | 1.1 mi |
2936 S Clement Ave, Milwaukee, WI 53207 | $2,395 | 4 | 3 | 1147 | 0.8 mi |
1512 E Oklahoma Ave, Milwaukee, WI 53207 | $2,995 | 4 | 2 | 1326 | 1.1 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