Unlock all features! Tap here to upgrade
24933 Saint Christopher St, Harrison Township, MI 48045
3 beds • 3 baths • 1650 sqft
$305,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.83% first-year return on $82,176 initial cash invested.
3.83%
Cash On Cash
7.5%
Cap Rate
1.26
DSCR
$3,262
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $3,000 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$3,000
Mortgage P&I
47%
$1,519
Property Taxes
8%
$268
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359