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 Mid-Term investment with a projected -3.57% first-year return on $108k initial cash invested.
-3.57%
Cash On Cash
5.83%
Cap Rate
0.92
DSCR
$3,648
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $3,970 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,648
Total Expenses
$3,970
Mortgage P&I
62%
$2,266
Property Taxes
9%
$314
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401