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 looks like a bad Airbnb investment with a projected -4.58% first-year return on $105k initial cash invested.
-4.58%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$4,114
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $4,513 expenses = $399 out of pocket
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
$4,114
Total Expenses
$4,513
Mortgage P&I
51%
$2,081
Property Taxes
8%
$317
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,028