Unlock all features! Tap here to upgrade
W173N7422 Joanne DRIVE, Menomonee Falls, WI 53051
3 beds • 3 baths • 2280 sqft
$439,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $110k initial cash invested.
-8.49%
Cash On Cash
4.94%
Cap Rate
0.74
DSCR
$3,306
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $4,087 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$4,087
Mortgage P&I
74%
$2,460
Property Taxes
11%
$349
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364