Unlock all features! Tap here to upgrade
3548 Cardinal Crossing Blvd, Granite City, IL 62040
3 beds • 2 baths • 1622 sqft
$320,700
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.75% first-year return on $85,347 initial cash invested.
0.75%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$2,690
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,637 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,637
Mortgage P&I
59%
$1,596
Property Taxes
0%
$3
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296