N4211 State Highway 32, Sheboygan Falls, WI 53085
3 beds • 3 baths • 1536 sqft
$373,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.09% first-year return on $78,435 initial cash invested.
-0.09%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$3,071
Rent
-$6
Cashflow
Cash Flow
$3,071 income − $3,077 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,435
Downpayment
20%
$74,700
Closing costs
1%
$3,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,071
Total Expenses
$3,077
Mortgage P&I
62%
$1,896
Property Taxes
8%
$251
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0