Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.28% first-year return on $20,979 initial cash invested.
23.28%
Cash On Cash
11.86%
Cap Rate
1.97
DSCR
$1,550
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,143
Mortgage P&I
32%
$502
Property Taxes
13%
$202
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5840 Monticello Dr, Lansing, MI 48911 | $1,500 | 3 | 1.5 | 1700 | 0.1 mi |
5704 Selfridge Blvd, Lansing, MI 48911 | $1,550 | 3 | 1.5 | 1500 | 1 mi |
534 Glendale Ave, Lansing, MI 48910 | $1,500 | 3 | 2 | 1500 | 3.2 mi |
5710 Pheasant Ave, Lansing, MI 48911 | $1,600 | 3 | 2 | 1200 | 0.8 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