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 Mid-Term investment with a projected -12.97% first-year return on $139k initial cash invested.
-12.97%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,894
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $4,394 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$4,394
Mortgage P&I
97%
$2,816
Property Taxes
14%
$393
Home Insurance
7%
$201
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318