Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $68,250 initial cash invested.
-5.12%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$2,710
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,001
Mortgage P&I
60%
$1,622
Property Taxes
21%
$559
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4749 Hickory Pointe Blvd, Pittsfield Township, MI 48197 | $2,950 | 3 | 2.5 | 2250 | 2.2 mi |
3262 Woe Be Tide, Ann Arbor, MI 48108 | $3,100 | 3 | 2.5 | 1878 | 0.4 mi |
580 Riverview Dr, Ann Arbor, MI 48104 | $3,000 | 3 | 2 | 1900 | 2.3 mi |
2243 S Huron Pkwy, Apt 3, Ann Arbor, MI 48104 | $2,850 | 3 | 2 | 0.9 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