W289S3811 Wern Farm CIRCLE W W, Waukesha, WI 53189
3 beds • 3 baths • 2107 sqft
$569,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.21% first-year return on $119k initial cash invested.
-14.21%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$2,917
Rent
-$1,415
Cashflow
Cash Flow
$2,917 income − $4,332 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,917
Total Expenses
$4,332
Mortgage P&I
106%
$3,096
Property Taxes
10%
$278
Home Insurance
7%
$199
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0