Unlock all features! Tap here to upgrade
N51W16945 Fair Oak PARKWAY, Menomonee Falls, WI 53051
3 beds • 3 baths • 3361 sqft
$591,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.97% first-year return on $142k initial cash invested.
3.97%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$6,412
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,412 income − $5,941 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,914
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,412
Total Expenses
$5,941
Mortgage P&I
48%
$3,082
Property Taxes
7%
$476
Home Insurance
3%
$205
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705