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 Airbnb investment with a projected -16.45% first-year return on $112k initial cash invested.
-16.45%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$2,743
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $4,281 expenses = $1,538 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$4,281
Mortgage P&I
84%
$2,308
Property Taxes
17%
$456
Home Insurance
6%
$158
HOA
2%
$42
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686