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 Long-Term investment with a projected -14.75% first-year return on $82,593 initial cash invested.
-14.75%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$1,863
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $2,878 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,593
Downpayment
20%
$78,660
Closing costs
1%
$3,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,863
Total Expenses
$2,878
Mortgage P&I
107%
$1,993
Property Taxes
14%
$261
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0