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 Airbnb investment with a projected -4.38% first-year return on $82,176 initial cash invested.
-4.38%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$3,064
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $3,364 expenses = $300 out of pocket
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
$3,064
Total Expenses
$3,364
Mortgage P&I
50%
$1,519
Property Taxes
9%
$268
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766