Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.16% first-year return on $46,200 initial cash invested.
4.16%
Cash On Cash
7.83%
Cap Rate
1.24
DSCR
$2,340
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$2,180
Mortgage P&I
49%
$1,158
Property Taxes
14%
$337
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
37801 Plymouth Rd, Livonia, MI 48150 | $2,700 | 3 | 2 | 1864 | 1.2 mi |
33715 Birchlawn, Westland, MI 48185 | $2,500 | 3 | 2 | 1865 | 2.4 mi |
9805 Newburgh Rd, Livonia, MI 48150 | $3,200 | 3 | 2.5 | 1882 | 0.8 mi |
40250 Pinetree Dr, Plymouth, MI 48170 | $2,500 | 3 | 2 | 1941 | 2 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