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 might be a fair Mid-Term investment with a projected 2.55% first-year return on $89,400 initial cash invested.
2.55%
Cash On Cash
7.36%
Cap Rate
1.19
DSCR
$3,501
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,311 expenses = $190 cash flow
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
$3,501
Total Expenses
$3,311
Mortgage P&I
50%
$1,756
Property Taxes
7%
$246
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385