Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  22501 Kendall St, Detroit MI, 48223
SFH   Not for sale  change
3bd | 1ba
Ask Price: 
Est Value: $9,400
Discount:
Est Rent: $735/mo
Cash Flow: $388/mo
Cash/Cash Return: 180.27%
FE-Score
943
Today
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 % 140
Insurance % 32
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 $9,400 (range: $5,000 - $19,500)
# Price Type/beds/bath/sqft Address Last seen
1   $5,000   SFH 3 br/1 ba 686 sqft  15115 Lamphere St, Detroit MI, 48223  3/29/2015
2   $9,900   SFH 3 br/1 ba 964 sqft  12975 Halley St, Detroit MI, 48223  12/11/2014
3   $7,500   SFH 3 br/1 ba 960 sqft  15361 Fielding St, Detroit MI, 48223  3/29/2015
4   $5,000   SFH 3 br/1 ba 806 sqft  15814 Burt Rd, Detroit MI, 48223  1/16/2015
5   $16,500   SFH 3 br/2 ba   11735 Patton St, Detroit MI, 48228  3/29/2015
6   $8,900   SFH 3 br/1 ba 703 sqft  15717 Fielding St, Detroit MI, 48223  1/1/2015
7   $19,500   SFH 3 br/1 ba 1,400 sqft  10575 W Outer Dr, Detroit MI, 48223  12/5/2014
8   $19,000   SFH 3 br/2 ba 901 sqft  10024 Burt, Detroit MI, 48228  3/29/2015
9   $15,999   SFH 3 br/2 ba   22615 W Mc Nichols, Detroit MI, 48219  3/3/2015
10   $7,900   SFH 3 br/1 ba 901 sqft  15757 Fielding St, Detroit MI, 48223  3/17/2015
Rent Comparables - Estimated Rent $735 (range: $550 - $825)
# Rent Type/beds/bath/sqft Address Last seen
1   $700   SFH 3 br/1 ba 1,200 sqft  22425 Acacia St, Detroit MI, 48223  3/30/2015
2   $700   SFH 3 br/1.5 ba 979 sqft  14280 Bramell, Detroit MI, 48223  4/30/2014
3   $825   SFH 3 br/1 ba   25609 Eton Ave, Detroit MI, 48223  1/19/2015
4   $800   SFH 3 br/1 ba 1,100 sqft  13519 Virgil St, Detroit MI, 48223  3/30/2015
5   $775   SFH 3 br/1 ba 1,000 sqft  12949 Virgil St, Detroit MI, 48223  3/14/2015
6   $550   SFH 3 br/1 ba   15016 Beaverland St, Detroit MI, 48223  9/30/2014
7   $800   SFH 3 br/1 ba 1,096 sqft  13591 Riverview, Detroit MI, 48223  3/9/2015
8   $825   SFH 3 br/1.5 ba 1,100 sqft  12636 Virgil, Detroit MI, 48223  4/30/2014
9   $700   SFH 3 br/1 ba 1,200 sqft  12932 Riverview St, Detroit MI, 48223  3/30/2015
10   $550   SFH 3 br/1 ba   15424 Chapel St, Detroit MI, 48223  3/30/2015