Unlock all features! Tap here to upgrade
1062 N English Settlement AVENUE, Burlington, WI 53105
3 beds • 3 baths • 4000 sqft
$1,543,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -28.2% first-year return on $342k initial cash invested.
-28.2%
Cash On Cash
0%
Cap Rate
0
DSCR
$2,503
Rent
-$8,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $10,542 expenses = $8,039 out of pocket
Investment Breakdown
|
Purchase Price
$1543k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$309k
Closing costs
1%
$15,434
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$10,542
Mortgage P&I
317%
$7,940
Property Taxes
33%
$832
Home Insurance
23%
$569
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626