Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $114k initial cash invested.
-13.74%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,700
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$4,001
Mortgage P&I
100%
$2,701
Property Taxes
15%
$401
Home Insurance
7%
$184
HOA
0%
$13
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1257 Apple Creek Dr SE, Grand Rapids, MI 49546 | $3,500 | 4 | 2.5 | 2976 | 2.7 mi |
9 Morningside Dr SE, Grand Rapids, MI 49506 | $3,000 | 4 | 3 | 2000 | 0.9 mi |
1269 Banbury Ave NE, Grand Rapids, MI 49505 | $2,850 | 4 | 3 | 2131 | 1.7 mi |
1706 Sherwood Dr SE, Grand Rapids, MI 49506 | $3,395 | 4 | 3.5 | 2586 | 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