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 Mid-Term investment with a projected -4.52% first-year return on $182k initial cash invested.
-4.52%
Cash On Cash
5.44%
Cap Rate
0.89
DSCR
$6,500
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,500 income − $7,185 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,807
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,500
Total Expenses
$7,185
Mortgage P&I
61%
$3,963
Property Taxes
11%
$741
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715