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 Long-Term investment with a projected -24.44% first-year return on $324k initial cash invested.
-24.44%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,701
Rent
-$6,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $10,303 expenses = $6,602 out of pocket
Investment Breakdown
|
Purchase Price
$1543k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$309k
Closing costs
1%
$15,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$10,303
Mortgage P&I
215%
$7,940
Property Taxes
22%
$832
Home Insurance
15%
$569
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0