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 looks like a bad Long-Term investment with a projected -5.15% first-year return on $62,664 initial cash invested.
-5.15%
Cash On Cash
6.1%
Cap Rate
0.91
DSCR
$2,324
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,324 income − $2,593 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,324
Total Expenses
$2,593
Mortgage P&I
72%
$1,669
Property Taxes
9%
$219
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0