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 Long-Term investment with a projected -6.62% first-year return on $71,400 initial cash invested.
-6.62%
Cash On Cash
5.22%
Cap Rate
0.84
DSCR
$2,334
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $2,728 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$2,728
Mortgage P&I
75%
$1,756
Property Taxes
11%
$246
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0