Unlock all features! Tap here to upgrade
4031 Emerald Pines Dr, Commerce Township, MI 48390
3 beds • 2 baths • 1391 sqft
$387,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.45% first-year return on $99,396 initial cash invested.
2.45%
Cash On Cash
7.04%
Cap Rate
1.19
DSCR
$3,872
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $3,669 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,396
Downpayment
20%
$77,520
Closing costs
1%
$3,876
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$3,669
Mortgage P&I
50%
$1,917
Property Taxes
7%
$260
Home Insurance
4%
$140
HOA
1%
$35
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426