Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.61% first-year return on $33,264 initial cash invested.
-0.61%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$1,430
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,447
Mortgage P&I
57%
$822
Property Taxes
14%
$198
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8150 Standard, Center Line, MI 48015 | $1,600 | 3 | 2 | 1052 | 1.1 mi |
8203 Paige Ave, Warren, MI 48089 | $1,325 | 3 | 2 | 1030 | 1.1 mi |
8672 Hudson Ave, Warren, MI 48089 | $1,600 | 3 | 2 | 1000 | 1.1 mi |
22748 Mac Arthur Blvd, Warren, MI 48089 | $1,000 | 3 | 2 | 946 | 1 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