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 Long-Term investment with a projected -9.72% first-year return on $91,833 initial cash invested.
-9.72%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,491
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $3,235 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,833
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,491
Total Expenses
$3,235
Mortgage P&I
87%
$2,157
Property Taxes
11%
$280
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$149
Maintenance
5%
$125
Other
0%
$0