Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.38% first-year return on $33,642 initial cash invested.
-7.38%
Cash On Cash
5.22%
Cap Rate
0.83
DSCR
$1,190
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,642
Downpayment
20%
$32,040
Closing costs
1%
$1,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,397
Mortgage P&I
71%
$844
Property Taxes
15%
$180
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4441 Jena Ln, Flint, MI 48507 | $1,199 | 3 | 2 | 1456 | 1.3 mi |
4070 Green Briar Blvd, Burton, MI 48529 | $1,199 | 3 | 2 | 1344 | 0.9 mi |
2232 E Maple Ave, Grand Blanc, MI 48507 | $1,300 | 3 | 2 | 1400 | 2.1 mi |
5270 Mill Wheel Dr, Grand Blanc, MI 48439 | $1,950 | 3 | 1.5 | 1342 | 2.2 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