Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.26% first-year return on $298k initial cash invested.
3.26%
Cash On Cash
3.72%
Cap Rate
999
DSCR
$2,080
Rent
$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
100.0%
Interest Rate
0.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
100%
$295k
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$1,270
Property Taxes
29%
$593
Home Insurance
7%
$136
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1718 E Geneva Pl, Milwaukee, WI 53211 | $1,995 | 3 | 1.5 | 1645 | 0 mi |
2581 N Maryland Ave, Unit 2581, Milwaukee, WI 53211 | $2,200 | 3 | 2 | 2200 | 0.4 mi |
1613 E Hartford Ave, Milwaukee, WI 53211 | $2,750 | 3 | 1 | 1600 | 0.5 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