Unlock all features! Tap here to upgrade
W151N6887 Glenview DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1933 sqft
$430,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.97% first-year return on $108k initial cash invested.
-19.97%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$1,808
Rent
-$1,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $3,610 expenses = $1,802 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$3,610
Mortgage P&I
126%
$2,279
Property Taxes
17%
$314
Home Insurance
8%
$150
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452