Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.96% first-year return on $47,271 initial cash invested.
0.96%
Cash On Cash
6.86%
Cap Rate
1.12
DSCR
$2,000
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,962
Mortgage P&I
57%
$1,148
Property Taxes
11%
$215
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6460 N 91st St, Milwaukee, WI 53224 | $3,000 | 4 | 2 | 1500 | 0.9 mi |
5817 N 78th St, Milwaukee, WI 53218 | $1,615 | 4 | 2 | 1250 | 1.8 mi |
6420 N 106th St, Milwaukee, WI 53224 | $1,990 | 4 | 2 | 1800 | 0.2 mi |
7138 W Grantosa Dr, Milwaukee, WI 53218 | $1,595 | 4 | 1.5 | 1230 | 2.4 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