Unlock all features! Tap here to upgrade
5336 W Briarcliff Knoll Dr, West Bloomfield, MI 48322
3 beds • 2 baths • 1503 sqft
$328,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.01% first-year return on $69,069 initial cash invested.
-3.01%
Cash On Cash
6.07%
Cap Rate
0.97
DSCR
$2,560
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,733 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$2,733
Mortgage P&I
67%
$1,708
Property Taxes
9%
$241
Home Insurance
5%
$118
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0