Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $68,607 initial cash invested.
-8.17%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$2,420
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,887
Mortgage P&I
67%
$1,633
Property Taxes
21%
$509
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
37610 Hacker Dr, Sterling Heights, MI 48310 | $2,300 | 3 | 1.5 | 3000 | 0.6 mi |
3560 Hillcrest Cmn, Warren, MI 48092 | $2,000 | 3 | 1.5 | 2862 | 2.1 mi |
3559 Janet Dr, Sterling Heights, MI 48310 | $2,500 | 3 | 3 | 2876 | 0.7 mi |
3825 Franklin Dr, Sterling Heights, MI 48310 | $2,500 | 3 | 2.5 | 2750 | 1.8 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