Unlock all features! Tap here to upgrade
27526 Bridle Hills Dr, Farmington Hills, MI 48336
3 beds • 3 baths • 3253 sqft
$404,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.32% first-year return on $84,987 initial cash invested.
-10.32%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$2,497
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,987
Downpayment
20%
$80,940
Closing costs
1%
$4,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$3,228
Mortgage P&I
80%
$1,997
Property Taxes
17%
$418
Home Insurance
6%
$144
HOA
1%
$19
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0