Unlock all features! Tap here to upgrade
N68W15651 Chateau DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1500 sqft
$403,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.19% first-year return on $103k initial cash invested.
-17.19%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$2,023
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $3,495 expenses = $1,472 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,720
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$3,495
Mortgage P&I
102%
$2,058
Property Taxes
16%
$326
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506