Unlock all features! Tap here to upgrade
334 Pleasant Ridge Rd, Fairview Heights, IL 62208
3 beds • 2 baths • 2344 sqft
$240,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.07% first-year return on $50,400 initial cash invested.
-2.07%
Cash On Cash
6.42%
Cap Rate
1.01
DSCR
$2,080
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,167 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,167
Mortgage P&I
61%
$1,268
Property Taxes
13%
$274
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0