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 might be a fair Mid-Term investment with a projected 1.5% first-year return on $103k initial cash invested.
1.5%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$3,964
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $3,835 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$3,835
Mortgage P&I
52%
$2,053
Property Taxes
7%
$293
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436