Unlock all features! Tap here to upgrade
1752 Middle Trail Rd, Commerce Township, MI 48390
3 beds • 2 baths • 1950 sqft
$366,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.06% first-year return on $95,049 initial cash invested.
3.06%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$3,994
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $3,752 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$3,752
Mortgage P&I
49%
$1,956
Property Taxes
8%
$307
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439