Unlock all features! Tap here to upgrade
727 Kentucky AVENUE #729, Sheboygan, WI 53081
6 beds • 2 baths • sqft • 2 units
$159,900
View on ZillowThis property could be a profitable Long-Term investment with a projected 28.73% first-year return on $33,579 initial cash invested.
28.73%
Cash On Cash
13.64%
Cap Rate
2.06
DSCR
$2,600
Rent
$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $1,796 expenses = $804 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$1,796
Mortgage P&I
34%
$884
Property Taxes
7%
$180
Home Insurance
2%
$56
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 |
|---|---|---|---|---|---|
1324 Pennsylvania Ave, Unit Upper, Sheboygan, WI 53081 | $1,195 | 3 | 1 | 1100 | 0.8 mi |
1510 S 12th St, Unit A, Sheboygan, WI 53081 | $1,200 | 2 | 1 | 825 | 0.5 mi |
1115 Superior Ave, Unit Lower, Sheboygan, WI 53081 | $1,250 | 2 | 1 | 1100 | 1.3 mi |
1115 Superior Ave, Unit Upper, Sheboygan, WI 53081 | $1,150 | 2 | 1 | 900 | 1.3 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