Unlock all features! Tap here to upgrade
N69W13409 Harding DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1370 sqft
$349,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.53% first-year return on $91,479 initial cash invested.
-12.53%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,224
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $3,179 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$3,179
Mortgage P&I
78%
$1,732
Property Taxes
12%
$257
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556