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 might be a fair Mid-Term investment with a projected 2.18% first-year return on $107k initial cash invested.
2.18%
Cash On Cash
6.8%
Cap Rate
1.18
DSCR
$4,155
Rent
$195
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
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$3,960
Mortgage P&I
49%
$2,048
Property Taxes
8%
$350
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457