Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.51% first-year return on $14,700 initial cash invested.
23.51%
Cash On Cash
11.91%
Cap Rate
2
DSCR
$1,200
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,999
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$912
Mortgage P&I
29%
$347
Property Taxes
19%
$229
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18224 Warwick St, Detroit, MI 48219 | $1,400 | 2 | 1 | 1432 | 1.2 mi |
19309 Avon Ave, Detroit, MI 48219 | $1,100 | 2 | 1 | 1508 | 0.6 mi |
18775 Grandville Ave, Detroit, MI 48219 | $1,195 | 2 | 1 | 1208 | 1 mi |
19350 Gilchrist St, Detroit, MI 48235 | $900 | 2 | 1 | 0.3 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