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 might be a fair Mid-Term investment with a projected 2.59% first-year return on $104k initial cash invested.
2.59%
Cash On Cash
7.14%
Cap Rate
1.19
DSCR
$4,120
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $3,895 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$3,895
Mortgage P&I
50%
$2,049
Property Taxes
7%
$305
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453