Unlock all features! Tap here to upgrade
32515 Nottingham Knls, Farmington Hills, MI 48334
3 beds • 2 baths • 1525 sqft
$329,900
View on ZillowThis property might be a fair Long-Term investment with a projected 0.19% first-year return on $69,279 initial cash invested.
0.19%
Cash On Cash
6.9%
Cap Rate
1.11
DSCR
$3,443
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $3,432 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$3,432
Mortgage P&I
50%
$1,714
Property Taxes
17%
$590
Home Insurance
3%
$116
HOA
3%
$117
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0