S79W31491 Green Meadows DRIVE, Mukwonago, WI 53149
3 beds • 3 baths • 2100 sqft
$561,800
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.11% first-year return on $136k initial cash invested.
0.11%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$5,130
Rent
$12
Cashflow
Cash Flow
$5,130 income − $5,118 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$5,118
Mortgage P&I
56%
$2,868
Property Taxes
6%
$314
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564