Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.18% first-year return on $36,351 initial cash invested.
9.18%
Cash On Cash
8.89%
Cap Rate
1.41
DSCR
$1,890
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,612
Mortgage P&I
48%
$910
Property Taxes
8%
$156
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7502 29th Ave, Kenosha, WI 53143 | $2,095 | 3 | 1 | 990 | 1.4 mi |
4905 5th Ave, Unit Upper, Kenosha, WI 53140 | $1,100 | 3 | 1 | 960 | 1.3 mi |
4306 28th Ave, Kenosha, WI 53140 | $2,000 | 3 | 1 | 1000 | 2.1 mi |
7010 16th Ave, Kenosha, WI 53143 | $1,695 | 3 | 1 | 1248 | 0.7 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