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 Mid-Term investment with a projected -5.97% first-year return on $137k initial cash invested.
-5.97%
Cash On Cash
5.46%
Cap Rate
0.84
DSCR
$4,376
Rent
-$684
Cashflow
Cash Flow
$4,376 income − $5,060 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,376
Total Expenses
$5,060
Mortgage P&I
71%
$3,096
Property Taxes
6%
$278
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481