Unlock all features! Tap here to upgrade
W175N5262 Highridge DRIVE, Menomonee Falls, WI 53051
3 beds • 3 baths • 3255 sqft
$780,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.95% first-year return on $164k initial cash invested.
-12.95%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$4,333
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,333 income − $6,102 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,333
Total Expenses
$6,102
Mortgage P&I
91%
$3,963
Property Taxes
17%
$741
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0