Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.23% first-year return on $80,750 initial cash invested.
16.23%
Cash On Cash
21.47%
Cap Rate
3.48
DSCR
$2,400
Rent
$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,400 income − $1,308 expenses = $1,092 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
25.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,750
Downpayment
25%
$23,750
Closing costs
7%
$7,000
Rehab
53%
$50,000
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$1,308
Mortgage P&I
20%
$488
Property Taxes
7%
$159
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3415 W Clybourn St, Unit 3417, Milwaukee, WI 53208 | $1,100 | 2 | 1 | 1200 | 0.4 mi |
2628 W Juneau Ave, Unit 2628B, Milwaukee, WI 53233 | $995 | 2 | 1 | 0.6 mi | |
1434 N 30th St, Unit Main, Milwaukee, WI 53208 | $1,250 | 2 | 1 | 0.8 mi | |
1436 N 30th St, Unit Top, Milwaukee, WI 53208 | $950 | 2 | 1 | 0.8 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