Unlock all features! Tap here to upgrade
3320 48TH STREET NORTH, Wisconsin Rapids, WI 54494
3 beds • 3 baths • 2100 sqft
$575,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.7% first-year return on $121k initial cash invested.
-19.7%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$1,929
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $3,911 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$3,911
Mortgage P&I
146%
$2,816
Property Taxes
20%
$393
Home Insurance
10%
$201
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0