Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $242k initial cash invested.
-24.25%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,030
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$8,925
Mortgage P&I
146%
$5,865
Property Taxes
34%
$1,362
Home Insurance
10%
$420
HOA
6%
$229
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6768 Merrick Dr, Troy, MI 48098 | $4,300 | 4 | 4.5 | 5358 | 1.1 mi |
1550 Cinnabar Dr, Rochester Hills, MI 48309 | $3,395 | 4 | 4 | 3800 | 1.1 mi |
2119 Cattail Cir, Rochester Hills, MI 48309 | $3,200 | 4 | 4 | 3386 | 0.5 mi |
6901 Dakota Dr, Troy, MI 48098 | $4,500 | 4 | 3.5 | 3719 | 1.4 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