Unlock all features! Tap here to upgrade
23233 Harvard Shore Dr, Clinton Township, MI 48035
3 beds • 2 baths • 2378 sqft
$355,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $92,550 initial cash invested.
-3.06%
Cash On Cash
5.44%
Cap Rate
0.93
DSCR
$2,822
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$3,058
Mortgage P&I
61%
$1,732
Property Taxes
9%
$242
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310