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 Mid-Term investment with a projected -5.12% first-year return on $143k initial cash invested.
-5.12%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$4,664
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $5,274 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$5,274
Mortgage P&I
65%
$3,037
Property Taxes
10%
$444
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513