2736 Ravenglass Rd
Waterford, MI 48329
List Price
$169,600
Initial Investment
$42,365Purchase Price
$152,000
Down Payment
25%
Rent
$1,395
Total Return
$77,687
Annualized Return
23.0%
Cap Rate
5.5%
Gross Yield
11.0%
Cash Flow
-$489
Appreciation
9.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/31/2017
Lease End
08/31/2018
Lot Size
12,196
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,903Expenses
-$4,029Property Taxes
-$4,100Loan Payments
-$8,264Net Cash Flow
-$489See more in Financials
Similar Listings