Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $43,113 initial cash invested.
-11.41%
Cash On Cash
4.61%
Cap Rate
0.69
DSCR
$1,280
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,690 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,113
Downpayment
20%
$41,060
Closing costs
1%
$2,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,690
Mortgage P&I
89%
$1,134
Property Taxes
12%
$151
Home Insurance
6%
$72
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2232 Thistlewood Dr, Burton, MI 48509 | $1,750 | 3 | 2 | 1320 | 1.3 mi |
2914 Leith St, Flint, MI 48506 | $1,200 | 3 | 2 | 1275 | 2.2 mi |
7134 Kessling St, Davison, MI 48423 | $1,750 | 3 | 2 | 1250 | 3.7 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