Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.15% first-year return on $12,432 initial cash invested.
40.15%
Cash On Cash
15.65%
Cap Rate
2.6
DSCR
$1,180
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$59,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,432
Downpayment
20%
$11,840
Closing costs
1%
$592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$764
Mortgage P&I
25%
$297
Property Taxes
10%
$120
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
517 Mckeighan Ave, Flint, MI 48507 | $1,000 | 3 | 1 | 1408 | 1.1 mi |
2431 Chicago Blvd, Flint, MI 48503 | $950 | 3 | 1 | 1443 | 1.9 mi |
1412 Durand St, Flint, MI 48503 | $1,100 | 3 | 1.5 | 1593 | 1.9 mi |
1505 Downey St, Flint, MI 48503 | $1,200 | 3 | 1 | 1427 | 1.9 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