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 might be a fair Mid-Term investment with a projected 2.39% first-year return on $101k initial cash invested.
2.39%
Cash On Cash
7.04%
Cap Rate
1.19
DSCR
$4,144
Rent
$202
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
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$3,942
Mortgage P&I
47%
$1,965
Property Taxes
10%
$428
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456