Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $102k initial cash invested.
-11.6%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$3,250
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,235
Mortgage P&I
74%
$2,397
Property Taxes
26%
$845
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2630 Glenbrook Ct, Ann Arbor, MI 48103 | $2,995 | 4 | 2 | 1900 | 0.9 mi |
1433 Catalina Dr, Ann Arbor, MI 48103 | $3,500 | 4 | 2.5 | 1800 | 0.2 mi |
624 Fifth St, Ann Arbor, MI 48103 | $3,900 | 4 | 2 | 2153 | 1.1 mi |
624 5th St, Ann Arbor, MI 48103 | $3,900 | 4 | 2 | 2153 | 1.1 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