Unlock all features! Tap here to upgrade
8040 WHITE PINE DRIVE, Wisconsin Rapids, WI 54494
3 beds • 3 baths • 1992 sqft
$379,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $97,590 initial cash invested.
-2.8%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$3,290
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,518 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,518
Mortgage P&I
58%
$1,924
Property Taxes
10%
$341
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362