Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.66% first-year return on $175k initial cash invested.
-26.66%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,480
Rent
-$3,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$6,360
Mortgage P&I
168%
$4,176
Property Taxes
51%
$1,254
Home Insurance
11%
$285
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3637 S Clement Ave, Milwaukee, WI 53207 | $2,150 | 3 | 1.5 | 2100 | 1.3 mi |
2703 Pond Dr, Saint Francis, WI 53235 | $2,975 | 3 | 2.5 | 1900 | 1.1 mi |
3668 E Carpenter Ave, Cudahy, WI 53110 | $2,500 | 3 | 1.5 | 2000 | 2.3 mi |
2622 S Delaware Ave, Milwaukee, WI 53207 | $3,500 | 3 | 2.5 | 1756 | 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