Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $87,717 initial cash invested.
-15.47%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,230
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,717
Downpayment
20%
$83,540
Closing costs
1%
$4,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,361
Mortgage P&I
93%
$2,080
Property Taxes
24%
$537
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4009 34th Ave, Kenosha, WI 53144 | $2,905 | 3 | 2.5 | 1619 | 0.8 mi |
3904 18th Pl, Kenosha, WI 53140 | $2,560 | 3 | 2 | 1720 | 1.4 mi |
3215 25th Ave, Kenosha, WI 53140 | $2,075 | 3 | 2 | 1802 | 0.8 mi |
4412 19th St, Kenosha, WI 53140 | $2,795 | 3 | 2.5 | 1767 | 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