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 -4.34% first-year return on $105k initial cash invested.
-4.34%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$4,153
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $4,531 expenses = $378 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
$4,153
Total Expenses
$4,531
Mortgage P&I
50%
$2,081
Property Taxes
8%
$317
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038