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 Long-Term investment with a projected -26.15% first-year return on $218k initial cash invested.
-26.15%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$2,167
Rent
-$4,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $6,920 expenses = $4,753 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$6,920
Mortgage P&I
243%
$5,274
Property Taxes
33%
$707
Home Insurance
17%
$376
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0