Unlock all features! Tap here to upgrade
N66W20955 Sweet Clover DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 2339 sqft
$824,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.46% first-year return on $191k initial cash invested.
-20.46%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,560
Rent
-$3,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $5,820 expenses = $3,260 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$5,820
Mortgage P&I
160%
$4,086
Property Taxes
7%
$175
Home Insurance
11%
$289
HOA
2%
$42
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640