Probate
11718 Oakwood Ave
Detroit, MI 48238 · Fitzgerald
3 beds1.5 baths1,480 sqftBuilt 1930
Est. price
$36,000
Comps value $68,500· 21% under after repairs
72Strong
Estimated cash flow
$728/mo
At $36,000 with 20% down at 6.60%, this nets $728 a month. You would put in $26,280.
- Cash-on-cash
- 33%
- Cap rate
- 20.3%
- DSCR
- 4.96
- Voucher rent
- $1,544
Where each month's rent goes
- Mortgage$184
- Taxes$95
- Insurance$182
- Running costs$355
- You keep$728
Try different terms
Offer price$36,000
Down payment20% · $7,200
Interest rate6.60%
Payment standard 110% of FMR, this authority's rate
Repairs$18,000
Max offer to keep $300/mo: $98,000$62,000 of room