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 might be a fair Mid-Term investment with a projected 2.61% first-year return on $112k initial cash invested.
2.61%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$4,506
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $4,262 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$4,262
Mortgage P&I
51%
$2,291
Property Taxes
6%
$281
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496