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 Mid-Term investment with a projected -23.02% first-year return on $407k initial cash invested.
-23.02%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,494
Rent
-$7,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $12,291 expenses = $7,797 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$12,291
Mortgage P&I
207%
$9,317
Property Taxes
18%
$798
Home Insurance
14%
$648
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494