Unlock all features! Tap here to upgrade
32547 Chesterbrook St, Farmington Hills, MI 48334
3 beds • 3 baths • 3365 sqft
$414,999
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.42% first-year return on $105k initial cash invested.
0.42%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$4,036
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,999 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,999
Mortgage P&I
52%
$2,097
Property Taxes
10%
$386
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444