Unlock all features! Tap here to upgrade
139 Lakeland Hills Dr, Fairview Heights, IL 62208
3 beds • 3 baths • 1230 sqft
$150,000
View on ZillowThis property might be a fair Long-Term investment with a projected 1.71% first-year return on $31,500 initial cash invested.
1.71%
Cash On Cash
7.38%
Cap Rate
1.16
DSCR
$1,614
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,569 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,569
Mortgage P&I
49%
$796
Property Taxes
19%
$301
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0