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 -21.18% first-year return on $191k initial cash invested.
-21.18%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,341
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $5,716 expenses = $3,375 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
$2,341
Total Expenses
$5,716
Mortgage P&I
175%
$4,086
Property Taxes
7%
$175
Home Insurance
12%
$289
HOA
2%
$42
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585