Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.17% first-year return on $42,000 initial cash invested.
15.17%
Cash On Cash
8.24%
Cap Rate
1.91
DSCR
$2,500
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $1,969 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
3.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$1,969
Mortgage P&I
29%
$718
Property Taxes
21%
$513
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
206 S Fairview Ave, Lansing, MI 48912 | $1,680 | 4 | 2 | 1264 | 2.7 mi |
133 Shepard St, Lansing, MI 48912 | $1,795 | 4 | 2 | 1280 | 2.9 mi |
16430 Park Lake Rd, East Lansing, MI 48823 | $1,549 | 4 | 2 | 1352 | 3.3 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