Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.12% first-year return on $17,388 initial cash invested.
17.12%
Cash On Cash
10.75%
Cap Rate
1.74
DSCR
$1,370
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$82,800
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,388
Downpayment
20%
$16,560
Closing costs
1%
$828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,122
Mortgage P&I
31%
$426
Property Taxes
23%
$317
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10575 Beaconsfield St, # SW09 & 24, Detroit, MI 48224 | $1,350 | 3 | 2 | 1200 | 1.1 mi |
10575 Beaconsfield St, Detroit, MI 48224 | $1,300 | 3 | 2 | 1200 | 1.1 mi |
10575 Beaconsfield St, # SW07 & 16, Detroit, MI 48224 | $1,450 | 3 | 2 | 1200 | 1.1 mi |
5910 Hillcrest St, Grosse Pointe, MI 48236 | $1,675 | 3 | 2 | 1263 | 0.6 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