Unlock all features! Tap here to upgrade
5030 WHITROCK AVENUE, Wisconsin Rapids, WI 54494
3 beds • 3 baths • 3722 sqft
$1,038,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.41% first-year return on $236k initial cash invested.
-21.41%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,250
Rent
-$4,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $7,463 expenses = $4,213 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$208k
Closing costs
1%
$10,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$7,463
Mortgage P&I
162%
$5,274
Property Taxes
22%
$707
Home Insurance
12%
$376
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358