Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 319.18% first-year return on $2,940 initial cash invested.
319.18%
Cash On Cash
78.43%
Cap Rate
13.26
DSCR
$1,270
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$14,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$2,940
Downpayment
20%
$2,800
Closing costs
1%
$140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$488
Mortgage P&I
5%
$69
Property Taxes
7%
$84
Home Insurance
0%
$4
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5980 Lenox St, Detroit, MI 48213 | $1,375 | 4 | 1 | 1196 | 0.4 mi |
9184 Manistique St, Detroit, MI 48224 | $1,000 | 4 | 1 | 1237 | 0.6 mi |
14466 Chelsea St, Detroit, MI 48213 | $1,450 | 4 | 1 | 1374 | 0.5 mi |
13040 Wade St, Detroit, MI 48213 | $1,475 | 4 | 2 | 1160 | 0.1 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