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 Long-Term investment with a projected -12.07% first-year return on $173k initial cash invested.
-12.07%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$3,850
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $5,592 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,850
Total Expenses
$5,592
Mortgage P&I
106%
$4,086
Property Taxes
5%
$175
Home Insurance
8%
$289
HOA
1%
$42
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0