Unlock all features! Tap here to upgrade
27861 Green Willow St, Farmington Hills, MI 48331
3 beds • 2 baths • 2704 sqft
$350,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.2% first-year return on $91,689 initial cash invested.
1.2%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,582
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,490 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,689
Downpayment
20%
$70,180
Closing costs
1%
$3,509
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,490
Mortgage P&I
49%
$1,749
Property Taxes
10%
$368
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394