Unlock all features! Tap here to upgrade
N90W17638 St. Francis DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1623 sqft
$437,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.67% first-year return on $110k initial cash invested.
-17.67%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$1,866
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $3,483 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$3,483
Mortgage P&I
116%
$2,157
Property Taxes
15%
$280
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466