1041 W. Highland St. STREET, Whitewater, WI 53190
3 beds • 2 baths • 3278 sqft
$311,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.72% first-year return on $65,394 initial cash invested.
-8.72%
Cash On Cash
4.96%
Cap Rate
0.78
DSCR
$2,225
Rent
-$475
Cashflow
Cash Flow
$2,225 income − $2,700 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,225
Total Expenses
$2,700
Mortgage P&I
74%
$1,650
Property Taxes
16%
$360
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0