Unlock all features! Tap here to upgrade
W154N6431 Marvel DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 2099 sqft
$429,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.1% first-year return on $108k initial cash invested.
-18.1%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,016
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $3,649 expenses = $1,633 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$3,649
Mortgage P&I
109%
$2,195
Property Taxes
17%
$336
Home Insurance
7%
$150
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504