Unlock all features! Tap here to upgrade
W213N5425 Kenmore DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1483 sqft
$399,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.96% first-year return on $102k initial cash invested.
0.96%
Cash On Cash
6.56%
Cap Rate
1.12
DSCR
$3,820
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $3,738 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$3,738
Mortgage P&I
51%
$1,951
Property Taxes
9%
$348
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420