Unlock all features! Tap here to upgrade
N78W15498 Old Gate ROAD, Menomonee Falls, WI 53051
3 beds • 3 baths • 1908 sqft
$526,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.74% first-year return on $111k initial cash invested.
-13.74%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$2,672
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $3,938 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,672
Total Expenses
$3,938
Mortgage P&I
101%
$2,691
Property Taxes
14%
$368
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0