Unlock all features! Tap here to upgrade
15558 E Country Meadows Rd, Mount Vernon, IL 62864
3 beds • 4 baths • 3094 sqft
$385,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $98,871 initial cash invested.
-1.69%
Cash On Cash
6.14%
Cap Rate
1.01
DSCR
$3,832
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $3,971 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,871
Downpayment
20%
$77,020
Closing costs
1%
$3,851
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$3,971
Mortgage P&I
51%
$1,955
Property Taxes
15%
$573
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422