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 might be a fair Mid-Term investment with a projected 6.44% first-year return on $87,069 initial cash invested.
6.44%
Cash On Cash
8.5%
Cap Rate
1.36
DSCR
$3,840
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,373 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,373
Mortgage P&I
44%
$1,708
Property Taxes
6%
$241
Home Insurance
3%
$118
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422