Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.25% first-year return on $11,718 initial cash invested.
36.25%
Cash On Cash
15.05%
Cap Rate
2.5
DSCR
$1,330
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,718
Downpayment
20%
$11,160
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$976
Mortgage P&I
21%
$280
Property Taxes
25%
$327
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9124 Manor St, Detroit, MI 48204 | $1,200 | 3 | 1 | 1100 | 0.5 mi |
8857 Terry St, Detroit, MI 48228 | $1,299 | 3 | 1 | 1100 | 0.8 mi |
7904 Mead St, Dearborn, MI 48126 | $1,550 | 3 | 1 | 1080 | 1.1 mi |
9340 Hartwell St, Detroit, MI 48228 | $1,400 | 3 | 1 | 1000 | 0.2 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