Unlock all features! Tap here to upgrade
615 N Prospect Manor Ave, Mount Prospect, IL 60056
3 beds • 2 baths • 1371 sqft
$536,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $131k initial cash invested.
-5.56%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$4,515
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,515
Total Expenses
$5,120
Mortgage P&I
58%
$2,607
Property Taxes
17%
$785
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497