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 looks like a bad Airbnb investment with a projected -27.85% first-year return on $49,500 initial cash invested.
-27.85%
Cash On Cash
-2.82%
Cap Rate
-0.44
DSCR
$0
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,149 expenses = $1,149 out of pocket
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
$0
Total Expenses
$1,149
Mortgage P&I
7960000%
$796
Property Taxes
3010000%
$301
Home Insurance
520000%
$52
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0