Unlock all features! Tap here to upgrade
N81W15328 Hilltop DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1840 sqft
$450,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $113k initial cash invested.
-2.22%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$3,932
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $4,140 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$4,140
Mortgage P&I
58%
$2,285
Property Taxes
9%
$360
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433