Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  20521 Wisconsin St, Detroit MI, 48221
SFH   For sale  change
3bd | 1ba
Ask Price: $7,000
Est Value: $13,900
Discount: 49.64%
Est Rent: $785/mo
Cash Flow: $432/mo
Cash/Cash Return: 269.82%
FE-Score
969
Today
 Save
Contact
Provided by:
hotpads.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 220
Insurance % 48
Association Dues (HOA) /mo
Maintenance % 1950
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $13,900 (range: $5,600 - $30,000)
# Price Type/beds/bath/sqft Address Last seen
1   $12,000   SFH 3 br/1 ba 1,296 sqft  20460 Kentucky, Detroit MI, 48221  8/27/2010
2   $30,000   SFH 3 br/1 ba 1,778 sqft  20470 KENTUCKY ST, Detroit MI, 48221  6/27/2010
3   $15,000   SFH 3 br/1 ba   20167 Roselawn St, Detroit MI, 48221  8/28/2010
4   $10,000   SFH 3 br/1 ba   20485 Greenlawn St, Detroit MI, 48221  9/2/2010
5   $10,000   SFH 3 br/1 ba 939 sqft  20485 GREENLAWN ST, Detroit MI, 48221  8/23/2010
6   $18,000   SFH 3 br/1 ba   20012 Roselawn St, Detroit MI, 48221  8/28/2010
7   $20,000   SFH 3 br/1 ba 960 sqft  20484 Santa Barbara Dr, Detroit MI, 48221  9/2/2010
8   $5,600   SFH 3 br/2 ba   20480 Prairie St, Detroit MI, 48221  9/2/2010
9   $13,900   SFH 3 br/3 ba 1,252 sqft  19945 SAN JUAN DR, Detroit MI, 48221  6/27/2010
Rent Comparables - Estimated Rent $785 (range: $435 - $850)
# Rent Type/beds/bath/sqft Address Last seen
1   $650   SFH 3 br/1 ba   20498 Wisconsin, Detroit MI, 48221  4/14/2010
2   $680   SFH 3 br/1 ba   20135 Indiana, Detroit MI, 48221  9/2/2010
3   $850   SFH 3 br/1 ba   20401 Northlawn, Detroit MI, 48221  3/11/2010
4   $650   SFH 3 br/1 ba 1,200 sqft  20206 Northlawn, Detroit MI, 48221  8/30/2010
5   $850   SFH 3 br/1.5 ba 1,000 sqft  20100 Wyoming St, Detroit MI, 48221  5/25/2010
6   $779   SFH 3 br/1.5 ba 950 sqft  20483 Roselawn, Detroit MI, 48221  4/21/2010
7   $800   SFH 3 br/5 ba   19974 Indiana, Detroit MI, 48221  5/27/2010
8   $435   SFH 3 br/1 ba 958 sqft  19970 Northlawn, Detroit MI, 48221  7/29/2010
9   $800   SFH 3 br/1.5 ba   20054 Greenlawn, Detroit MI, 48221  7/12/2010
10   $850   SFH 3 br/1 ba 1,050 sqft  20531 Santa Rosa Dr, Detroit MI, 48221  9/1/2010
Feedback Form