Unlock all features! Tap here to upgrade
N89W15242 Cleveland AVENUE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1374 sqft
$340,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -28.47% first-year return on $89,400 initial cash invested.
-28.47%
Cash On Cash
-1.29%
Cap Rate
-0.21
DSCR
$0
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,121 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,121
Mortgage P&I
17560000%
$1,756
Property Taxes
2460000%
$246
Home Insurance
1190000%
$119
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0