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 Mid-Term investment with a projected -12.9% first-year return on $112k initial cash invested.
-12.9%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$2,662
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $3,868 expenses = $1,206 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
$2,662
Total Expenses
$3,868
Mortgage P&I
87%
$2,308
Property Taxes
17%
$456
Home Insurance
6%
$158
HOA
2%
$42
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293