Unlock all features! Tap here to upgrade
W188N4970 Red Crown TRAIL, Menomonee Falls, WI 53051
3 beds • 3 baths • 3497 sqft
$916,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.39% first-year return on $193k initial cash invested.
-11.39%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$5,200
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $7,028 expenses = $1,828 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$183k
Closing costs
1%
$9,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$7,028
Mortgage P&I
89%
$4,631
Property Taxes
14%
$709
Home Insurance
6%
$294
HOA
1%
$42
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0