Unlock all features! Tap here to upgrade
N90W17761 St Stevens DRIVE, Menomonee Falls, WI 53051
3 beds • 3 baths • 2042 sqft
$446,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $112k initial cash invested.
-1.56%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$3,868
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $4,013 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$4,013
Mortgage P&I
58%
$2,236
Property Taxes
8%
$312
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425