Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.58% first-year return on $303k initial cash invested.
-24.58%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,890
Rent
-$6,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,890
Total Expenses
$10,101
Mortgage P&I
189%
$7,342
Property Taxes
30%
$1,181
Home Insurance
13%
$523
HOA
1%
$45
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1506 Galena, Rochester Hills, MI 48306 | $4,750 | 4 | 4 | 4306 | 0.4 mi |
1449 Ridge Ct, Rochester, MI 48306 | $3,500 | 4 | 4 | 4074 | 2.5 mi |
101 Oakland Crest Dr, Oakland Township, MI 48306 | $4,100 | 4 | 3.5 | 4090 | 1.8 mi |
1841 Grayslake Dr, Rochester Hills, MI 48306 | $3,140 | 4 | 3 | 4409 | 2.5 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