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 Mid-Term investment with a projected -3.01% first-year return on $211k initial cash invested.
-3.01%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$7,800
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,800 income − $8,328 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,168
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,800
Total Expenses
$8,328
Mortgage P&I
59%
$4,631
Property Taxes
9%
$709
Home Insurance
4%
$294
HOA
1%
$42
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858