Unlock all features! Tap here to upgrade
1318 North 123rd Street STREET, Wauwatosa, WI 53226
3 beds • 2 baths • 1888 sqft
$383,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.09% first-year return on $98,514 initial cash invested.
-9.09%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,520
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $4,266 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$4,266
Mortgage P&I
52%
$1,840
Property Taxes
16%
$578
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880