Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.97% first-year return on $27,909 initial cash invested.
2.97%
Cash On Cash
7.61%
Cap Rate
1.21
DSCR
$1,500
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,909
Downpayment
20%
$26,580
Closing costs
1%
$1,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,431
Mortgage P&I
47%
$699
Property Taxes
19%
$290
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
132 S Clemens Ave, Lansing, MI 48912 | $1,795 | 3 | 2 | 1810 | 0.3 mi |
216 Marshall St, Lansing, MI 48912 | $1,550 | 3 | 2 | 1584 | 0.5 mi |
912 S Holmes St, Lansing, MI 48912 | $1,500 | 3 | 2 | 1409 | 0.5 mi |
302 N Hayford Ave, Lansing, MI 48912 | $1,450 | 3 | 2 | 1218 | 0.6 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