Unlock all features! Tap here to upgrade
5721 WINTERGREEN DRIVE, Wisconsin Rapids, WI 54494
3 beds • 2 baths • 1559 sqft
$269,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.68% first-year return on $74,679 initial cash invested.
-11.68%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$1,692
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $2,419 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$2,419
Mortgage P&I
76%
$1,294
Property Taxes
13%
$218
Home Insurance
6%
$94
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423