108630 WUERTZBURG RD

Blueprint0 SF
0
0
N/A
CAP RATE
CoC ROI
-
RTP Ratio
0.0%

-

Rental Rate

$0

Purchase Price

Initial Investment
Calculator Running

108630 WUERTZBURG RD ABBOTSFORD, WI 54405

Blueprint0 SF
0
0
N/A
Proposed Cost$0
Rental Rate-
 
CAP RATE
 
CoC ROI

Cash on Cash (CoC) Return is the amount of cash flow you receive in one year compared to the amount of cash invested.

Your Cash on Cash gauge reflects a goal of . You can adjust your CoC goal in Settings - Blue Chip Criteria.

The formula for Cash on Cash Return is:

Annual Cash Flow/Total Investment
= CoC %

Using the value from the analysis on this page, the CoC Return is calculated as follows:

-/-
= -

Continue to learn more!:
Rescover Investment Term Library

2025
RTP Ratio
Subscribe to view Investment Metrics
Calculator Mode:
Property Type:
Single Family
Rental Type:

-

Initial Investment

Initial Investment is the total amount of money you put in upfront to purchase and prepare the property—like your down payment, closing costs, and any immediate repairs or improvements. This figure helps you see how much of your own cash is tied up before rental income (or other revenue) starts coming in.

The initial investment for the property on this page is summarized in the table below:

Initial Investment Summary

Calculating
Purchase Price
Plus: Title Charges
Plus: Rehab Expense$0
Total Cost$0
Less: Loan Amount()
Plus: Loan Fees
Initial Investment-
%
Rental Rate AVM Prediction

Automated Valuation Modeling (AVM) uses machine learning algorithms to predict the rental rate for the subject property. These values are updated as often as monthly, based on closed transactions of similar properties in the area. Adjustments to the rental rate in the Rescover calculator will not affect the figures displayed on this card.

Click to view more Community info
Property Value AVM Prediction
MLS History
No MLS history available
INITIAL INVESTMENT
Purchase Price
Plus: Rehab
Plus: Acquisition Closing Costs
Initial Project Cost
Plus: Carrying Cost Reserve (Excl. Prop Tax)
Total Cash Required
NET PROFIT
ARV
Less: Resale Costs
Less: Pro-Rated Property Tax
Less: Loan Payoff
Less: Initial Investment
Net Profit
Acquisition Method:
ACQUISITION AND PROJECT COST
$
$
$
* Monthly carrying costs include operating expenses from parameters tab. Edit Carrying Costs
REHAB & DISPOSITION TIME FRAME
$
%
LOAN AMOUNT
%
BRIDGE LOAN
%
%
NET PROFIT - FLIP ONLY
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales Price
Resale Costs
Loan Payoff
Gross Sales Proceeds
Less: Initial Investment
Less: Cumulative Carrying Costs
Net Profit
Net Profit Per Month
ROI
INITIAL INVESTMENT
Purchase Price
Plus: Rehab
Plus: Acquisition Closing Costs
Initial Project Cost
Plus: Carrying Cost Reserve (Excl. Prop Tax)
Total Cash Required
REFINANCE CASH IN/OUT
Permanent Loan Amount
Less: Bridge Loan Payoff
Less: Permanent Loan Fees
Cash In
POST REFINANCE INVESTMENT BASIS
Initial Cash Investment
Less: Cash In
Less: Carrying Costs Budget Surplus
Net Investment After Refinance
Acquisition Method: Bridge to Permanent
REHAB & VACANCY TIME FRAME
$
* Monthly carrying costs include operating expenses from Parameters tab. Edit Carrying Costs
REFI TIME FRAME & LOAN AMOUNT
%
N/A
PERMANENT LOAN
%
%
FLIP-TO-RENT YEAR 1 PROFORMA
Year 1 Total
INCOME 
Potential Rental Income
Vacancy Loss
Effective Rental Income
OPERATING EXPENSES 
Property Tax
Property Insurance
HOA
Property Management
Leasing Commissions
Utilities
Total Operating Expenses
Net Operating Income
NON OPERATING EXPENSES 
Loan Payment
Cash Flow from Operations
Carrying Cost Reserve Utilization
Net Cash Flow
Carrying Cost Reserve Balance
Leasing and Resale Expenses

Unlock our full set of Proforma data!

Activate Proforma Charts
RENTAL SCENARIO - INVESTMENT BASIS
Current Value
Less: Loan Balance
Less: Cost of Sale
Current Equity
Plus: Rehab Expense
Plus: Working Capital
Investment Basis
SELL AND REINVEST - INVESTMENT BASIS
Current Equity-
Less: Repair Allowance$0
Investment Basis-
SUGGESTION FOR MAXIMUM WEALTH ACCUMULATION
Max Return:
Rental Method

Initial Investment
Years
Hold Period
(NaN)

Net Gain
INVESTMENT ALTERNATIVE SELECTION
Historical Information
Comparative Investments 10-Year 30-Year Expected Average Annual Return
View our knowledgebase article about these comparisons and sources for historial financial performance.
-YEAR ESTIMATED WEALTH ACCUMULATION
Rental Scenario
$0

N/A

N/A

N/A
INVESTMENT OPTIONS COMPARISON TABLE
Investment OptionInvestment BasisAnnualized ReturnWealth AccumulationNet GainNotes
Rental Investment-$0Includes cash flow, appreciation, amortization.
N/AN/A
N/AN/A
N/AN/A

Community Data

Own vs rent dwellings

View neighborhood demographics and
community data with an account!

Activate Community Data!

Learn more about community data

View property data from our assessor database with an account!

Activate Tax Data!

Learn more about property records
Tax assesor data

Research courthouse records with a Property Suite Pro account!

Activate Courthouse Records!

Learn more about property records
Current Property Records
Leasing and Resale Expenses

Unlock our full set of financial model controls!

Activate Advanced Parameters!
DISCLAIMER: Rescover, Inc. ("Rescover") owns and operates the Rescover website (the "Site"). By accessing or using the Site, you agree to our Terms of Service. The data and information on this Site come from a combination of third-party sources and Rescover's proprietary algorithms. While we strive to provide reliable and accurate information, all content is provided "as is," without warranty of any kind, express or implied. Rescover is not an investment adviser; the information and analyses on this Site are for informational purposes only and should not be construed as financial advice. Rescover disclaims all liability for any loss or damage arising from reliance on the information provided. Your use of the Site is subject to our Terms of Service and Privacy Policy.

Offcanvas with body scrolling

An error occurred trying to authenticate your session. Please refresh the page to re-authenticate.
An error occurred trying to authenticate your session. Please refresh the page to re-authenticate.