Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $45,171 initial cash invested.
-2.92%
Cash On Cash
6.2%
Cap Rate
0.98
DSCR
$1,850
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,171
Downpayment
20%
$43,020
Closing costs
1%
$2,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,960
Mortgage P&I
61%
$1,130
Property Taxes
15%
$271
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29620 Hathaway St, Livonia, MI 48150 | $1,950 | 3 | 2 | 1008 | 0.7 mi |
29069 Grandon St, Livonia, MI 48150 | $1,995 | 3 | 2 | 1026 | 0.6 mi |
7715 Deering St, Westland, MI 48185 | $1,800 | 3 | 2 | 1000 | 1 mi |
30906 Dover St, Garden City, MI 48135 | $1,750 | 3 | 2 | 1000 | 1.3 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