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 Mid-Term investment with a projected -1.24% first-year return on $103k initial cash invested.
-1.24%
Cash On Cash
6.05%
Cap Rate
1.02
DSCR
$3,746
Rent
-$106
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
$103k
Downpayment
20%
$80,940
Closing costs
1%
$4,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,852
Mortgage P&I
53%
$1,997
Property Taxes
11%
$418
Home Insurance
4%
$144
HOA
1%
$19
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412