Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.44% first-year return on $19,950 initial cash invested.
22.44%
Cash On Cash
11.62%
Cap Rate
1.93
DSCR
$1,410
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,037
Mortgage P&I
34%
$477
Property Taxes
11%
$161
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18182 Heyden St, Detroit, MI 48219 | $1,300 | 3 | 1 | 2047 | 1.3 mi |
18511 Margareta St, Detroit, MI 48219 | $1,800 | 3 | 1.5 | 1847 | 1.1 mi |
19241 Melrose Ave, Southfield, MI 48075 | $1,680 | 3 | 1 | 1512 | 0.5 mi |
20034 Rosemont Ave, Detroit, MI 48219 | $1,250 | 3 | 1 | 1488 | 0.6 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