Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.46% first-year return on $33,600 initial cash invested.
7.46%
Cash On Cash
8.56%
Cap Rate
1.36
DSCR
$1,820
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,611
Mortgage P&I
46%
$841
Property Taxes
13%
$241
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28556 Milton Ave, Warren, MI 48092 | $1,800 | 3 | 2 | 1160 | 0.9 mi |
28622 Milton Ave, Warren, MI 48092 | $1,750 | 3 | 2 | 1168 | 0.9 mi |
27038 Grobbel Dr, Warren, MI 48092 | $1,800 | 3 | 2 | 1100 | 0.9 mi |
24544 Patricia Ave, Warren, MI 48091 | $1,600 | 3 | 2 | 1150 | 1.7 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