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 Airbnb investment with a projected -8.71% first-year return on $148k initial cash invested.
-8.71%
Cash On Cash
3.93%
Cap Rate
0.7
DSCR
$4,819
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,819 income − $5,892 expenses = $1,073 out of pocket
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
$4,819
Total Expenses
$5,892
Mortgage P&I
60%
$2,906
Property Taxes
10%
$458
Home Insurance
4%
$214
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205