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 Airbnb investment with a projected -19.35% first-year return on $182k initial cash invested.
-19.35%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,925
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,925 income − $6,859 expenses = $2,934 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
$3,925
Total Expenses
$6,859
Mortgage P&I
101%
$3,963
Property Taxes
19%
$741
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981