Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $131k initial cash invested.
-6.52%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$4,320
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,320
Total Expenses
$5,033
Mortgage P&I
72%
$3,119
Property Taxes
13%
$572
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1208 Olivia Ave, Ann Arbor, MI 48104 | $4,850 | 3 | 2.5 | 1404 | 0.4 mi |
927 Woodlawn Ave, Ann Arbor, MI 48104 | $3,600 | 3 | 2 | 1479 | 0.1 mi |
1135 Church St, Unit 1135CH, Ann Arbor, MI 48104 | $4,350 | 3 | 1.5 | 1850 | 0.4 mi |
806 Sylvan Ave, Ann Arbor, MI 48104 | $5,995 | 4 | 3 | 1452 | 0.2 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