Unlock all features! Tap here to upgrade
1565 Green Valley BOULEVARD, Brookfield, WI 53045
3 beds • 2 baths • 2855 sqft
$618,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $148k initial cash invested.
-5.46%
Cash On Cash
4.68%
Cap Rate
0.83
DSCR
$4,401
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$5,074
Mortgage P&I
66%
$2,906
Property Taxes
10%
$458
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484