Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$829,000

Sold
W229N4329 Baker Ct, Pewaukee, WI 53072
5 Beds
0 Baths
4,608 Square Feet
0.00 Acres Lot
Built in 2014
Sold
Units n/a
Checked: 23 hours ago
Updated: Jul 17, 2025 at 09:02PM

Investment Summary


Monthly Cash Flow
-$3,549
Cap Rate
1.0%
Cash-on-Cash Return
-22.3%
Debt Coverage Ratio
0.16
Internal Rate of Return (5 years)
-17.6%

Property Description


0.00 Acres Lot
Built in 2014
Sold
Units n/a

Welcome to your dream home! This pristine 5-bedroom residence blends modern sophistication with exceptional comfort. Located in a highly desirable neighborhood, it features a spacious layout, contemporary finishes, and unbeatable convenience.The lower level offers endless possibilities, featuring a bedroom, full bath, fitness room, recreation space ideal for a pool or ping pong table, a generous living area, and a second office. It's a versatile space ready to be customized to fit your unique needs and lifestyle.Step outside to your private oasis, where a beautifully landscaped yard surrounds a covered patio with grilling area and fire pit that sets the stage for entertaining or quiet evenings spent enjoying the serene atmosphere.It's move-in ready--just unpack and enjoy!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

  • # of Stories: 1
  • Basement: Yes
  • Basement Description: Finished, Full, Sump Pump

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: PWC0866097
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2014

Tax Information

  • Annual Tax: $6,530

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Central Air

Location

  • County: Waukesha

Listing Details


Listed by:
Kimberly Johnson
Johnson Realty & Associates LLC
(262) 355-6514

Source:
Wisconsin Real Estate Exchange
MLS#: 803884368672
Wisconsin Real Estate Exchange

Investment Summary


Monthly Cash Flow
-$3,549
Cap Rate
1.0%
Cash-on-Cash Return
-22.3%
Debt Coverage Ratio
0.16
Internal Rate of Return (5 years)
-17.6%

Purchase Details

Find an Agent

Purchase price:
$829,000
Amount financed:
-$663,200
Down payment:
$165,800
Closing costs:
$24,870
Rehab costs:
$0
Initial cash invested:
$190,670
Square feet:
4,608
Cost per square foot:
$180
Monthly rent per square foot:
$0.39

Financing Details

Find a Lender

Loan amount:
$663,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$4,247
Property tax:
$544
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,917

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (30%)
30%-$544-$6,530
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (55%)
55%-$994-$11,930

Cash Flow


Monthly Yearly
Net operating income:
$698 $8,376
Mortgage payments:
-$4,247 -$50,964
Cash flow:
$3,549 $42,588