Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 231.91% first-year return on $3,234 initial cash invested.
231.91%
Cash On Cash
58.99%
Cap Rate
9.71
DSCR
$1,090
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3,234
Downpayment
20%
$3,080
Closing costs
1%
$154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$465
Mortgage P&I
7%
$78
Property Taxes
9%
$101
Home Insurance
0%
$4
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
611 Roome Ct, Flint, MI 48503 | $1,100 | 3 | 1.5 | 1800 | 1 mi |
5201 N Dort Hwy, Lot 25, Flint, MI 48505 | $850 | 3 | 2 | 1568 | 1.9 mi |
5201 N Dort Hwy, Flint, MI 48505 | $850 | 3 | 2 | 1568 | 2 mi |
1526 Garland St, Flint, MI 48503 | $1,243 | 3 | 2.5 | 1638 | 2 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