Oak Porch Bungalow
Madison, WI
rental-incomeBuy Shares
Video Walkthrough
Financial Snapshot
Approximate Property Value
$4,650.00
Rental Income
$258.00/yr
Fixed Expenses
$69.00/yr
- Taxes: $42.00
- Insurance: $9.00
- Escrow: $18.00
Cap Rate
6.3%
Cash‑on‑Cash
7.9%
IRR
11.8%
Property Details
Year Built: 1932
Lot Size: 0.11 acre
Sq. Footage: —
Unit Count: 1
Occupancy: Tenant Occupied
Lease Details
Lease Length: 12 months
Remaining Lease: 10 months
Section 8? No
Payment History
Missed Payments: 0
Late Payments: 0
Total Lease Time: 6 years
Market Insights
Neighborhood: —
Walk Score: B
Crime Score: B
Area Historic Appreciation
Investment Details
Total Shares: 10000
Available: 1800
Income/Share/yr: $0.49
Expense/Share/yr: $0.23
Estimated Liquidity: High
Projections
Estimated Appreciation Cost: $162.75
Est. Yearly Appreciation: 2.6%
Historical Appreciation vs. Market
Total Estimated Annual Return
6.3% / 2.6%
6.3% / 2.6%
2nd Year Estimated Annual Return
8.9%
8.9%
Download Due Diligence Details
PDF coming soon
Ask A Question
- Q. Does the house need new appliances?
A. Appliances were replaced 6 months ago. - Q. Does the roof leak?
A. Roof was certified 3 months ago. - Q. Does the tenant have Section 8?
A. No.