Unlock all features! Tap here to upgrade
N87W17919 Queensway COURT, Menomonee Falls, WI 53051
3 beds • 2 baths • 1599 sqft
$349,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.23% first-year return on $73,458 initial cash invested.
-14.23%
Cash On Cash
4.09%
Cap Rate
0.61
DSCR
$2,023
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $2,894 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$2,894
Mortgage P&I
97%
$1,961
Property Taxes
14%
$288
Home Insurance
6%
$120
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0