Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.34% first-year return on $20,979 initial cash invested.
23.34%
Cash On Cash
11.72%
Cap Rate
1.97
DSCR
$1,460
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,052
Mortgage P&I
34%
$495
Property Taxes
10%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4202 Sturtevant St, Detroit, MI 48204 | $1,600 | 4 | 3 | 2188 | 0.6 mi |
2962 Ewald Cir, Detroit, MI 48238 | $1,299 | 4 | 2 | 1600 | 0.6 mi |
12666 Cloverlawn St, Unit 1, Detroit, MI 48238 | $1,350 | 4 | 2 | 1490 | 1.1 mi |
2466 Highland St, Detroit, MI 48206 | $1,600 | 4 | 1.5 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality