Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $81,795 initial cash invested.
-13.63%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,180
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$3,109
Mortgage P&I
89%
$1,947
Property Taxes
20%
$440
Home Insurance
6%
$140
HOA
1%
$15
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
716 Moorland Dr, Grosse Pointe Woods, MI 48236 | $2,601 | 3 | 2.5 | 2469 | 2.2 mi |
21923 Grand Lake St, Saint Clair Shores, MI 48080 | $2,000 | 3 | 2.5 | 2251 | 1.1 mi |
27823 Roy St, Saint Clair Shores, MI 48081 | $3,000 | 3 | 3 | 1841 | 1.3 mi |
22535 Lanse St, Saint Clair Shores, MI 48081 | $2,150 | 3 | 2 | 2176 | 1.7 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