Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $101k initial cash invested.
-17.98%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,320
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,836
Mortgage P&I
105%
$2,425
Property Taxes
28%
$659
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
854 Krause Rd, Howard, WI 54313 | $3,000 | 4 | 2.5 | 2699 | 2.8 mi |
1664 Spruce St, Green Bay, WI 54304 | $2,800 | 5 | 3 | 3000 | 2.3 mi |
1361 Biemeret St, Green Bay, WI 54304 | $2,500 | 4 | 2 | 1873 | 2.8 mi |
1543 Buffalo St, Green Bay, WI 54313 | $2,000 | 4 | 2 | 1700 | 2.2 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