Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.6% first-year return on $87,444 initial cash invested.
-3.6%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$3,090
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,444
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$3,352
Mortgage P&I
67%
$2,056
Property Taxes
12%
$358
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16135 Henry Ruff Rd, Livonia, MI 48154 | $3,200 | 4 | 2 | 2412 | 3.2 mi |
31069 Munger Dr, Livonia, MI 48154 | $2,900 | 4 | 2.5 | 2518 | 2.8 mi |
19880 Irving Dr, Livonia, MI 48152 | $2,950 | 4 | 2.5 | 2667 | 2 mi |
21442 Parklane St, Farmington, MI 48335 | $3,700 | 4 | 2.5 | 2400 | 2.3 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