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 Long-Term investment with a projected -14.44% first-year return on $113k initial cash invested.
-14.44%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$3,010
Rent
-$1,356
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
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$4,366
Mortgage P&I
87%
$2,607
Property Taxes
26%
$785
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0