Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.44% first-year return on $46,452 initial cash invested.
10.44%
Cash On Cash
9.61%
Cap Rate
1.44
DSCR
$2,680
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,276 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,452
Downpayment
20%
$44,240
Closing costs
1%
$2,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$2,276
Mortgage P&I
46%
$1,234
Property Taxes
11%
$285
Home Insurance
2%
$60
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6578 N 73rd St, Unit Lower, Milwaukee, WI 53223 | $1,328 | 3 | 1 | 1128 | 1.1 mi |
6580 N 73rd St, Unit Upper, Milwaukee, WI 53223 | $1,298 | 3 | 1 | 1128 | 1.1 mi |
5921 N 69th St, Unit Upper, Milwaukee, WI 53218 | $1,098 | 2 | 1 | 940 | 0.3 mi |
6535 N 58th St, Milwaukee, WI 53223 | $1,195 | 2 | 1 | 962 | 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