Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.09% first-year return on $59,829 initial cash invested.
-2.09%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$2,220
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,324
Mortgage P&I
64%
$1,424
Property Taxes
10%
$223
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
34568 Viceroy Dr, Sterling Heights, MI 48310 | $2,150 | 3 | 2 | 1488 | 0.2 mi |
34617 Forman Dr, Sterling Heights, MI 48310 | $1,900 | 3 | 2 | 1488 | 0.2 mi |
2344 Winston Dr, Sterling Heights, MI 48310 | $2,100 | 3 | 2 | 1500 | 0.4 mi |
34551 Richard O Dr, Sterling Heights, MI 48310 | $2,500 | 3 | 2 | 1568 | 0.2 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