Unlock all features! Tap here to upgrade
W180N8273 Town Hall ROAD, Menomonee Falls, WI 53051
3 beds • 2 baths • 2028 sqft
$396,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.64% first-year return on $101k initial cash invested.
-14.64%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,242
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,477 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,260
Closing costs
1%
$3,963
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$3,477
Mortgage P&I
87%
$1,959
Property Taxes
14%
$307
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560