Unlock all features! Tap here to upgrade
6181 N 38th STREET #6183, Milwaukee, WI 53209
4 beds • 2 baths • 1540 sqft • 2 units
$160,000
View on ZillowThis property could be a profitable Long-Term investment with a projected 22.4% first-year return on $39,000 initial cash invested.
22.4%
Cash On Cash
12.88%
Cap Rate
2
DSCR
$2,600
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $1,872 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$32,000
Closing costs
4%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$1,872
Mortgage P&I
33%
$859
Property Taxes
11%
$276
Home Insurance
2%
$61
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5947A N 41st St, Unit 5947A, Milwaukee, WI 53209 | $1,100 | 2 | 1 | 900 | 0.4 mi |
6535 N 58th St, Milwaukee, WI 53223 | $1,195 | 2 | 1 | 962 | 1.3 mi |
5131 N 39th-upper St, Unit 5131A, Milwaukee, WI 53209 | $890 | 2 | 1 | 1.4 mi | |
6148 N 39th St, Milwaukee, WI 53209 | $1,175 | 2 | 1 | 792 | 0.1 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