Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $108k initial cash invested.
-5.78%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$3,480
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,480
Total Expenses
$3,998
Mortgage P&I
74%
$2,562
Property Taxes
10%
$346
Home Insurance
5%
$182
HOA
0%
$3
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
418 Oak St, Rochester, MI 48307 | $3,700 | 3 | 3 | 3203 | 2.3 mi |
457 Lake Forest Rd, Rochester Hills, MI 48309 | $3,000 | 3 | 2.5 | 2216 | 0.7 mi |
915 Stanford Cir, Rochester Hills, MI 48309 | $3,625 | 3 | 3.5 | 2089 | 0.4 mi |
126 Orchardale Dr, Rochester Hills, MI 48309 | $3,000 | 3 | 2.5 | 2170 | 1.1 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