Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.99% first-year return on $110k initial cash invested.
-1.99%
Cash On Cash
5.97%
Cap Rate
1.01
DSCR
$4,270
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,270
Total Expenses
$4,452
Mortgage P&I
60%
$2,565
Property Taxes
14%
$589
Home Insurance
4%
$187
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32239 Auburn Dr, Beverly Hills, MI 48025 | $3,150 | 3 | 3 | 2002 | 0.4 mi |
3604 Greenway Ave, Royal Oak, MI 48073 | $2,600 | 3 | 3 | 2091 | 1.1 mi |
3351 Cummings Ave, Royal Oak, MI 48073 | $4,200 | 3 | 3 | 2174 | 0.9 mi |
1308 Smith Ave, Birmingham, MI 48009 | $3,500 | 3 | 2.5 | 2036 | 0.4 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