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 Mid-Term investment with a projected -4.8% first-year return on $91,458 initial cash invested.
-4.8%
Cash On Cash
5.89%
Cap Rate
0.88
DSCR
$3,034
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,400 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,400
Mortgage P&I
65%
$1,961
Property Taxes
9%
$288
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334