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 Long-Term investment with a projected -11.7% first-year return on $79,590 initial cash invested.
-11.7%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,193
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,969 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$2,969
Mortgage P&I
88%
$1,924
Property Taxes
16%
$341
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0