S79W31491 Green Meadows DRIVE, Mukwonago, WI 53149
3 beds • 3 baths • 2100 sqft
$561,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.81% first-year return on $136k initial cash invested.
-12.81%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$3,697
Rent
-$1,452
Cashflow
Cash Flow
$3,697 income − $5,149 expenses = $1,452 out of pocket
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
$3,697
Total Expenses
$5,149
Mortgage P&I
78%
$2,868
Property Taxes
8%
$314
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924