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 Mid-Term investment with a projected -19.91% first-year return on $342k initial cash invested.
-19.91%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$5,552
Rent
-$5,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $11,229 expenses = $5,677 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
$5,552
Total Expenses
$11,229
Mortgage P&I
143%
$7,940
Property Taxes
15%
$832
Home Insurance
10%
$569
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611