Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.49% first-year return on $167k initial cash invested.
-20.49%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,500
Rent
-$2,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$6,354
Mortgage P&I
113%
$3,961
Property Taxes
30%
$1,067
Home Insurance
9%
$308
HOA
3%
$108
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
747 Haywood Dr, Saline, MI 48176 | $4,000 | 4 | 3.5 | 2528 | 1.6 mi |
3982 Bridle Pass, Ann Arbor, MI 48108 | $3,650 | 4 | 3 | 2866 | 1.2 mi |
1696 Reserve Ct, Ann Arbor, MI 48103 | $3,550 | 4 | 3.5 | 2863 | 3.3 mi |
737 Haywood Dr, Unit R, Saline, MI 48176 | $3,900 | 4 | 3.5 | 3285 | 1.7 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality