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 -13.19% first-year return on $89,400 initial cash invested.
-13.19%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$2,191
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $3,174 expenses = $983 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
$2,191
Total Expenses
$3,174
Mortgage P&I
80%
$1,756
Property Taxes
11%
$246
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548