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 Airbnb investment with a projected -12.38% first-year return on $98,850 initial cash invested.
-12.38%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,062
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $4,082 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$4,082
Mortgage P&I
63%
$1,915
Property Taxes
17%
$525
Home Insurance
4%
$135
HOA
1%
$38
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766