Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.32% first-year return on $31,479 initial cash invested.
7.32%
Cash On Cash
8.53%
Cap Rate
1.36
DSCR
$1,800
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,608
Mortgage P&I
44%
$783
Property Taxes
17%
$305
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2148 S 91st St, West Allis, WI 53227 | $1,995 | 3 | 1 | 1004 | 0.8 mi |
2526 S 96th St, Milwaukee, WI 53227 | $1,498 | 3 | 1 | 1045 | 0.4 mi |
2137 S 71st St, Unit 2139, West Allis, WI 53219 | $1,595 | 3 | 1 | 1000 | 1.5 mi |
1427 S 86th St, West Allis, WI 53214 | $1,660 | 3 | 1 | 998 | 1.5 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