Unlock all features! Tap here to upgrade
6621 EVERGREEN AVENUE, Wisconsin Rapids, WI 54494
3 beds • 2 baths • 1344 sqft
$393,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $101k initial cash invested.
-6.56%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$2,794
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $3,344 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$3,344
Mortgage P&I
71%
$1,993
Property Taxes
9%
$261
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307