5045 N 56th St Milwaukee, WI 53218
4 bed, 1.5 bath, detached garage, 1,164 sq ft, built 1928.
Zillow
Trulia
Interior Video Walk-Through 1
Interior Video Walk-Through 2
Exterior Video Walk-Through
Price: $42,500
Rehab: $26,500
Costs to Carry: $1,000
Closing Costs: $2,000
Total Project Expected: $72,000
ARV: $74,015
Rental Projections
Monthly Rent: $1,050
Taxes: $114
Management: $84
Vacancy reserve: $53
Insurance: $80
Maintenance reserve: $53
Net: $666
Monthly x 12: $7,998
Strictly Cash on Cash ROI: 12.96%
Financed/Refinanced 80%
20% Down Payment: $13,600
Loan payment @ 20% down 5.5% Am. Over 20: $374
Cash on Cash ROI of 20% Down: 25.7%
Comps
5075 N 56th Street. Sold 3/15 $74,000. ($72.98/sqft)
4BR/2BA, 1200 sqft
detached garage, frame, built 1951
no interior pictures available
210 feet away
4872 N 55th Street. Sold 3/15 $74,000. ($72.98/sqft)
4BR/1BA, 1014 sqft
detached garage, frame, built 1953
non MLS sale, no pictures available
.3 miles away
4921 N 56th Street. Sold 10/14 $67,000. ($51.11/sqft)
4BR/1.5BA, 1311 sqft
detached garage, frame, built 1964
rental grade updates throughout
.2 miles away