Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 114.29% first-year return on $6,279 initial cash invested.
114.29%
Cash On Cash
32.43%
Cap Rate
5.32
DSCR
$1,160
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$562
Mortgage P&I
13%
$152
Property Taxes
8%
$98
Home Insurance
1%
$10
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1510 Forest Hill Ave, Flint, MI 48504 | $1,800 | 4 | 2 | 2441 | 0.9 mi |
3087 Hatherly Ave, Flint, MI 48504 | $1,100 | 4 | 2 | 1.6 mi | |
1709 Shamrock Ln, Flint, MI 48504 | $950 | 4 | 2 | 2.3 mi | |
761 N Chevrolet Ave, Flint, MI 48504 | $1,100 | 4 | 2 | 1576 | 1.2 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