Unlock all features! Tap here to upgrade
W170N9364 Woodlawn DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1443 sqft
$402,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.53% first-year return on $84,546 initial cash invested.
-12.53%
Cash On Cash
3.94%
Cap Rate
0.63
DSCR
$2,231
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,231 income − $3,114 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,231
Total Expenses
$3,114
Mortgage P&I
94%
$2,092
Property Taxes
13%
$301
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0