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 Mid-Term investment with a projected -1.31% first-year return on $110k initial cash invested.
-1.31%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$3,736
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,856 expenses = $120 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
$3,736
Total Expenses
$3,856
Mortgage P&I
58%
$2,157
Property Taxes
7%
$280
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411