Unlock all features! Tap here to upgrade
W389N7644 Pennsylvania STREET, Oconomowoc, WI 53066
3 beds • 2 baths • 1803 sqft
$449,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.44% first-year return on $94,332 initial cash invested.
-6.44%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$3,004
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,510 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,332
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$3,510
Mortgage P&I
76%
$2,291
Property Taxes
9%
$281
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0