Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.73% first-year return on $31,500 initial cash invested.
3.73%
Cash On Cash
7.68%
Cap Rate
1.22
DSCR
$1,470
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,372
Mortgage P&I
54%
$788
Property Taxes
10%
$149
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4678 4680 Lakewood St, Detroit, MI 48215 | $1,000 | 3 | 2 | 2416 | 1.2 mi |
5791 Somerset Ave, Detroit, MI 48224 | $1,400 | 3 | 2 | 1660 | 0.3 mi |
10030 Bishop St, Detroit, MI 48224 | $1,150 | 3 | 2 | 1721 | 0.8 mi |
4812 Balfour Rd, Detroit, MI 48224 | $1,450 | 3 | 2 | 1643 | 0.9 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