Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $42,105 initial cash invested.
-9.52%
Cash On Cash
4.79%
Cap Rate
0.76
DSCR
$1,610
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,944
Mortgage P&I
65%
$1,054
Property Taxes
24%
$384
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4397 Soya Ave, Swartz Creek, MI 48473 | $2,395 | 4 | 2 | 2060 | 3.2 mi |
4436 Soya Ave, Swartz Creek, MI 48473 | $2,195 | 4 | 2 | 2060 | 3.3 mi |
4444 Soya Ave, Swartz Creek, MI 48473 | $1,995 | 4 | 2 | 2060 | 3.3 mi |
3132 Blue Grass Ln, Swartz Creek, MI 48473 | $2,195 | 4 | 2 | 1830 | 1.7 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