Unlock all features! Tap here to upgrade
W161N5785 Cheryln DRIVE, Menomonee Falls, WI 53051
3 beds • 3 baths • 2742 sqft
$575,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.07% first-year return on $139k initial cash invested.
1.07%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$5,648
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,648 income − $5,524 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,648
Total Expenses
$5,524
Mortgage P&I
52%
$2,920
Property Taxes
9%
$484
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621