Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.15% first-year return on $86,898 initial cash invested.
-7.15%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$2,880
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,898
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$3,398
Mortgage P&I
72%
$2,069
Property Taxes
14%
$389
Home Insurance
6%
$177
HOA
0%
$14
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
418 Oak St, Rochester, MI 48307 | $3,700 | 3 | 3 | 3203 | 0.8 mi |
457 Lake Forest Rd, Rochester Hills, MI 48309 | $3,000 | 3 | 2.5 | 2216 | 1.8 mi |
126 Orchardale Dr, Rochester Hills, MI 48309 | $3,000 | 3 | 2.5 | 2170 | 1.7 mi |
221 Torrent Ct, Rochester Hills, MI 48307 | $2,395 | 3 | 2.5 | 2070 | 1.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality