Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.31% first-year return on $17,850 initial cash invested.
21.31%
Cash On Cash
11.42%
Cap Rate
1.89
DSCR
$1,300
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$983
Mortgage P&I
33%
$427
Property Taxes
14%
$188
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13979 Cherrylawn St, Detroit, MI 48238 | $1,400 | 3 | 1 | 1296 | 0.5 mi |
13620 Kentucky St, Detroit, MI 48238 | $1,250 | 3 | 1 | 1248 | 0.3 mi |
13925 Cherrylawn St, Detroit, MI 48238 | $1,200 | 3 | 1 | 1334 | 0.5 mi |
12234 Hartwell St, Detroit, MI 48227 | $1,300 | 3 | 1 | 1284 | 0.9 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