Unlock all features! Tap here to upgrade
N51W15674 Fair Oak PARKWAY, Menomonee Falls, WI 53051
3 beds • 2 baths • 1626 sqft
$410,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.42% first-year return on $86,121 initial cash invested.
-6.42%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,747
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $3,208 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,121
Downpayment
20%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$3,208
Mortgage P&I
75%
$2,049
Property Taxes
11%
$305
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0