S79W31491 Green Meadows DRIVE, Mukwonago, WI 53149
3 beds • 3 baths • 2100 sqft
$561,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.57% first-year return on $118k initial cash invested.
-8.57%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$3,420
Rent
-$843
Cashflow
Cash Flow
$3,420 income − $4,263 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,420
Total Expenses
$4,263
Mortgage P&I
84%
$2,868
Property Taxes
9%
$314
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0