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 Mid-Term investment with a projected -3.8% first-year return on $103k initial cash invested.
-3.8%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$3,346
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,671 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,671
Mortgage P&I
63%
$2,092
Property Taxes
9%
$301
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368