W146N10907 Heritage PARKWAY, Germantown, WI 53022
3 beds • 3 baths • 3360 sqft
$591,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $142k initial cash invested.
-5.05%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$4,856
Rent
-$598
Cashflow
Cash Flow
$4,856 income − $5,454 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$5,454
Mortgage P&I
61%
$2,981
Property Taxes
13%
$612
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534