1041 W. Highland St. STREET, Whitewater, WI 53190
3 beds • 2 baths • 3278 sqft
$311,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.15% first-year return on $83,394 initial cash invested.
1.15%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$3,338
Rent
$80
Cashflow
Cash Flow
$3,338 income − $3,258 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,258
Mortgage P&I
49%
$1,650
Property Taxes
11%
$360
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367