Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.94% first-year return on $28,581 initial cash invested.
8.94%
Cash On Cash
8.76%
Cap Rate
1.41
DSCR
$1,490
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,581
Downpayment
20%
$27,220
Closing costs
1%
$1,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,277
Mortgage P&I
47%
$706
Property Taxes
9%
$138
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5910 Hillcrest St, Grosse Pointe, MI 48236 | $1,675 | 3 | 2 | 1263 | 0.9 mi |
6155 Yorkshire Rd, Detroit, MI 48224 | $1,475 | 3 | 2 | 1316 | 0.4 mi |
5066 Bedford St, Detroit, MI 48224 | $1,600 | 3 | 2 | 1287 | 0.8 mi |
10575 Beaconsfield St, Detroit, MI 48224 | $1,300 | 3 | 2 | 1200 | 1 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