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 could be a profitable Mid-Term investment with a projected 10.86% first-year return on $49,500 initial cash invested.
10.86%
Cash On Cash
10.73%
Cap Rate
1.68
DSCR
$2,421
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,973 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,973
Mortgage P&I
33%
$796
Property Taxes
12%
$301
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266