Unlock all features! Tap here to upgrade
8260 Clinton River Rd, Sterling Heights, MI 48314
3 beds • 1 baths • 1419 sqft
$189,000
View on ZillowThis property might be a fair Long-Term investment with a projected 7.44% first-year return on $39,690 initial cash invested.
7.44%
Cash On Cash
8.51%
Cap Rate
1.35
DSCR
$2,010
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,764
Mortgage P&I
49%
$994
Property Taxes
9%
$182
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
45447 Platt St, Utica, MI 48317 | $2,200 | 3 | 1 | 1365 | 0.5 mi |
4550 Justine St, Shelby Township, MI 48317 | $2,400 | 3 | 1 | 1347 | 2.2 mi |
45845 Brownell St, Unit 1F, Utica, MI 48317 | $1,400 | 3 | 1 | 1200 | 0.8 mi |
47337 Winthrop St, Shelby Township, MI 48317 | $1,700 | 3 | 1 | 1305 | 2.3 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