Unlock all features! Tap here to upgrade
1510 North Wuthering Hills Drive, Janesville, WI 53546
3 beds • 3 baths • 2369 sqft
$397,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.02% first-year return on $83,454 initial cash invested.
-7.02%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,763
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,454
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,763
Total Expenses
$3,251
Mortgage P&I
71%
$1,965
Property Taxes
15%
$428
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0