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 looks like a bad Long-Term investment with a projected -5.29% first-year return on $64,176 initial cash invested.
-5.29%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$2,175
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,458 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$2,458
Mortgage P&I
70%
$1,519
Property Taxes
12%
$268
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0