Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.67% first-year return on $40,929 initial cash invested.
10.67%
Cash On Cash
9.11%
Cap Rate
1.46
DSCR
$2,090
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,726
Mortgage P&I
48%
$1,011
Property Taxes
5%
$105
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3443 Sheridan St, Detroit, MI 48214 | $3,000 | 4 | 2.5 | 2500 | 0.2 mi |
2439 Sheridan St, Detroit, MI 48214 | $3,000 | 4 | 3.5 | 2862 | 0.4 mi |
1463 Baldwin St, Detroit, MI 48214 | $3,300 | 4 | 2.5 | 1950 | 0.8 mi |
3503 Townsend St, Detroit, MI 48214 | $3,500 | 4 | 4.5 | 3000 | 0.3 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