Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.64% first-year return on $29,631 initial cash invested.
6.64%
Cash On Cash
8.16%
Cap Rate
1.33
DSCR
$1,510
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,346
Mortgage P&I
48%
$719
Property Taxes
12%
$184
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5304 N 64th St, Milwaukee, WI 53218 | $1,495 | 3 | 1 | 823 | 0.4 mi |
5675 N 56th St, Milwaukee, WI 53218 | $1,595 | 3 | 1 | 843 | 0.4 mi |
5688 N 56th St, Milwaukee, WI 53218 | $1,445 | 3 | 1 | 850 | 0.4 mi |
5320 N 45th St, Milwaukee, WI 53218 | $1,395 | 3 | 1 | 845 | 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