Unlock all features! Tap here to upgrade
14443W & 14447W Court Oreilles Lake Drive, Hayward, WI 54843
3 beds • 3 baths • 1818 sqft
$1,850,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.4% first-year return on $389k initial cash invested.
-26.4%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,996
Rent
-$8,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $11,543 expenses = $8,547 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,996
Total Expenses
$11,543
Mortgage P&I
311%
$9,317
Property Taxes
27%
$798
Home Insurance
22%
$648
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0