Unlock all features! Tap here to upgrade
808 Applewood Creek Dr, Fairview Heights, IL 62208
3 beds • 2 baths • 1621 sqft
$385,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.38% first-year return on $80,850 initial cash invested.
-15.38%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$2,132
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $3,168 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$3,168
Mortgage P&I
90%
$1,915
Property Taxes
25%
$525
Home Insurance
6%
$135
HOA
2%
$38
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0