Unlock all features! Tap here to upgrade
W167N8446 Theodore AVENUE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1003 sqft
$298,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.64% first-year return on $80,664 initial cash invested.
4.64%
Cash On Cash
8.53%
Cap Rate
1.27
DSCR
$3,486
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,174 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,174
Mortgage P&I
48%
$1,669
Property Taxes
6%
$219
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383