Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $114k initial cash invested.
-15.3%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,230
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,689
Mortgage P&I
84%
$2,724
Property Taxes
29%
$940
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1811 Alhambra Dr, Ann Arbor, MI 48103 | $2,900 | 3 | 2 | 2000 | 0.5 mi |
834 S Main St, Ann Arbor, MI 48104 | $4,100 | 3 | 2 | 1850 | 1.3 mi |
427 Ryan Rd, Ann Arbor, MI 48103 | $3,195 | 3 | 2.5 | 1797 | 1 mi |
2790 Green Valley Dr, Pittsfield Township, MI 48103 | $2,800 | 3 | 2.5 | 1740 | 0.7 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