Unlock all features! Tap here to upgrade
N84W18027 Menomonee AVENUE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1954 sqft
$406,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.46% first-year return on $85,260 initial cash invested.
-7.46%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$2,643
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,173 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,260
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$3,173
Mortgage P&I
78%
$2,053
Property Taxes
11%
$293
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0