W146N10907 Heritage PARKWAY, Germantown, WI 53022
3 beds • 3 baths • 3360 sqft
$591,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.61% first-year return on $124k initial cash invested.
-13.61%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$3,237
Rent
-$1,408
Cashflow
Cash Flow
$3,237 income − $4,645 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,237
Total Expenses
$4,645
Mortgage P&I
92%
$2,981
Property Taxes
19%
$612
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0