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 Mid-Term investment with a projected -6.11% first-year return on $98,850 initial cash invested.
-6.11%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,198
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $3,701 expenses = $503 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
$3,198
Total Expenses
$3,701
Mortgage P&I
60%
$1,915
Property Taxes
16%
$525
Home Insurance
4%
$135
HOA
1%
$38
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352