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 looks like a bad Long-Term investment with a projected -8.12% first-year return on $121k initial cash invested.
-8.12%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$3,765
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $4,582 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,765
Total Expenses
$4,582
Mortgage P&I
78%
$2,920
Property Taxes
13%
$484
Home Insurance
5%
$200
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0