Unlock all features! Tap here to upgrade
W309N7460 Northern Dancer RUN, Hartland, WI 53029
3 beds • 3 baths • 2488 sqft
$595,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.31% first-year return on $125k initial cash invested.
-13.31%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$3,109
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $4,495 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$4,495
Mortgage P&I
98%
$3,037
Property Taxes
14%
$444
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0