Unlock all features! Tap here to upgrade
1835 Willow Creek Parkway Parkway, Chippewa Falls, WI 54729
3 beds • 3 baths • 2330 sqft
$448,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.04% first-year return on $94,185 initial cash invested.
-21.04%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$1,775
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $3,426 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,185
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$3,426
Mortgage P&I
130%
$2,308
Property Taxes
26%
$456
Home Insurance
9%
$158
HOA
2%
$42
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0