Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.04% first-year return on $54,600 initial cash invested.
8.04%
Cash On Cash
8.63%
Cap Rate
1.4
DSCR
$3,450
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,084 expenses = $366 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$3,084
Mortgage P&I
39%
$1,332
Property Taxes
21%
$712
Home Insurance
4%
$144
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
419 N Ashley St, Ann Arbor, MI 48103 | $3,200 | 3 | 1 | 1404 | 1.2 mi |
1705 Jackson Ave, Ann Arbor, MI 48103 | $2,500 | 3 | 1 | 1215 | 0.3 mi |
930 Sherwood St, Ann Arbor, MI 48103 | $2,700 | 3 | 1.5 | 1400 | 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