Unlock all features! Tap here to upgrade
1622 S Surrey Ridge Dr, Arlington Heights, IL 60005
3 beds • 2 baths • 1483 sqft
$525,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $128k initial cash invested.
-7.13%
Cash On Cash
5.04%
Cap Rate
0.79
DSCR
$4,560
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $5,323 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$5,323
Mortgage P&I
61%
$2,786
Property Taxes
18%
$798
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502