Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.19% first-year return on $46,725 initial cash invested.
4.19%
Cash On Cash
7.69%
Cap Rate
1.23
DSCR
$2,140
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$1,977
Mortgage P&I
54%
$1,155
Property Taxes
9%
$189
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8347 Dixie Ln, Dearborn Heights, MI 48127 | $1,500 | 3 | 2 | 2134 | 1.9 mi |
11610 Cardwell St, Livonia, MI 48150 | $2,100 | 3 | 2 | 1740 | 0.4 mi |
27674 Western Golf Dr, Livonia, MI 48154 | $2,800 | 3 | 2.5 | 2248 | 1.9 mi |
29109 Perth St, Livonia, MI 48154 | $2,400 | 3 | 2 | 1580 | 1.7 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