Unlock all features! Tap here to upgrade
W164N10555 Timberline COURT, Germantown, WI 53022
3 beds • 2 baths • 1575 sqft
$424,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.67% first-year return on $89,229 initial cash invested.
-6.67%
Cash On Cash
4.77%
Cap Rate
0.83
DSCR
$2,770
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$3,266
Mortgage P&I
74%
$2,048
Property Taxes
13%
$350
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0