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 Mid-Term investment with a projected -4.89% first-year return on $191k initial cash invested.
-4.89%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$5,775
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $6,555 expenses = $780 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
$5,775
Total Expenses
$6,555
Mortgage P&I
71%
$4,086
Property Taxes
3%
$175
Home Insurance
5%
$289
HOA
1%
$42
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635