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 Long-Term investment with a projected -12.37% first-year return on $90,300 initial cash invested.
-12.37%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$2,432
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,363 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,432
Total Expenses
$3,363
Mortgage P&I
93%
$2,266
Property Taxes
13%
$314
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0