Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $154k initial cash invested.
-13.05%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,900
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,900
Total Expenses
$5,574
Mortgage P&I
91%
$3,542
Property Taxes
19%
$727
Home Insurance
7%
$262
HOA
1%
$29
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3706 Newcastle Dr, Rochester Hills, MI 48306 | $3,500 | 4 | 4 | 3971 | 0.5 mi |
1841 Grayslake Dr, Rochester Hills, MI 48306 | $3,140 | 4 | 3 | 4409 | 1.9 mi |
4066 Coventry Dr, Rochester Hills, MI 48326 | $3,775 | 4 | 3.5 | 3377 | 0.5 mi |
3558 Kingsdale Blvd, Lake Orion, MI 48360 | $4,200 | 4 | 3.5 | 3835 | 2.4 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