Unlock all features! Tap here to upgrade
N81W15815 Robinhood DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1342 sqft
$416,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.69% first-year return on $105k initial cash invested.
-18.69%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$1,682
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $3,324 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,682
Total Expenses
$3,324
Mortgage P&I
122%
$2,058
Property Taxes
19%
$325
Home Insurance
8%
$135
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420