Unlock all features! Tap here to upgrade
N50W17803 Greenview AVENUE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1686 sqft
$412,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.95% first-year return on $105k initial cash invested.
2.95%
Cash On Cash
7.3%
Cap Rate
1.2
DSCR
$4,234
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $3,977 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$3,977
Mortgage P&I
49%
$2,081
Property Taxes
7%
$317
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466