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 Long-Term investment with a projected -13% first-year return on $130k initial cash invested.
-13%
Cash On Cash
3.19%
Cap Rate
0.57
DSCR
$2,934
Rent
-$1,407
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
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$4,341
Mortgage P&I
99%
$2,906
Property Taxes
16%
$458
Home Insurance
7%
$214
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0