Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.12% first-year return on $28,329 initial cash invested.
7.12%
Cash On Cash
8.2%
Cap Rate
1.34
DSCR
$1,320
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,152
Mortgage P&I
52%
$688
Property Taxes
6%
$74
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5041 N 50th St, Milwaukee, WI 53218 | $1,299 | 2 | 1 | 800 | 0.2 mi |
5038 N 49th St, Milwaukee, WI 53218 | $1,195 | 2 | 1 | 800 | 0.3 mi |
5047 N 57th St, Milwaukee, WI 53218 | $1,245 | 2 | 1 | 800 | 0.4 mi |
4639 N Sherman Blvd, Milwaukee, WI 53209 | $1,799 | 2 | 1 | 800 | 0.6 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