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 looks like a bad Long-Term investment with a projected -5.8% first-year return on $124k initial cash invested.
-5.8%
Cash On Cash
5.47%
Cap Rate
0.87
DSCR
$4,275
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $4,875 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,275
Total Expenses
$4,875
Mortgage P&I
72%
$3,082
Property Taxes
11%
$476
Home Insurance
5%
$205
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0