N4211 State Highway 32, Sheboygan Falls, WI 53085
3 beds • 3 baths • 1536 sqft
$373,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 9.48% first-year return on $96,435 initial cash invested.
9.48%
Cash On Cash
9.13%
Cap Rate
1.5
DSCR
$4,606
Rent
$762
Cashflow
Cash Flow
$4,606 income − $3,844 expenses = $762 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$3,844
Mortgage P&I
41%
$1,896
Property Taxes
5%
$251
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507