Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  19878 Woodward St, Clinton Township MI, 48035
SFH   For sale  change
3bd | 866sf
Ask Price:  $33,000 $38/sf
Est Value: $102,900 $119/sf
Discount: 67.93%
Est Rent: $950/mo
Cash Flow: $368/mo
Cash/Cash Return: 48.73%
FE-Score
979
Today
Contact
Provided by:
oodle.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 % 1530
Insurance % 360
Association Dues (HOA) /mo
Maintenance % 1299
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 $102,900 (range: $57,000 - $138,000)
# Price Type/beds/bath/sqft Address Last seen
1   $135,900   SFH 3 br/1 ba 1,000 sqft  19606 Colman, Clinton Township MI, 48035  4/21/2017
2   $119,900   SFH 3 br/1 ba 1,000 sqft  35657 Griswald, Clinton MI, 48035  4/21/2017
3   $124,900   SFH 3 br/1 ba 1,118 sqft  15945 Venice Avenue, Clinton Township MI, 48035  4/21/2017
4   $83,000   SFH 3 br/1.5 ba 1,530 sqft  20433 Vermander Ave, Clinton Township MI, 48035  4/21/2017
5   $134,900   SFH 3 br/2 ba 962 sqft  24241 Trombley, Clinton Township MI, 48035  4/12/2017
6   $105,000   SFH 3 br/1 ba 900 sqft  19541 Nicke, Clinton Township MI, 48035  1/13/2017
7   $75,000   SFH 3 br/ 897 sqft  19569 14 Mile Road, Clinton Township MI, 48035  4/22/2017
8   $138,000   SFH 3 br/1.5 ba 1,600 sqft  20841 Fleetwood Dr, Clinton Township MI, 48035  12/20/2016
9   $105,000   SFH 3 br/1 ba 1,008 sqft  32630 Kelly Rd, Roseville MI, 48066  4/22/2017
10   $57,000   SFH 3 br/ 1,176 sqft  36737 Mulberry St, Clinton Township MI, 48035  4/21/2017
Rent Comparables - Estimated Rent $950 (range: $800 - $1,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,195   SFH 3 br/1 ba 945 sqft  19843 Catalano, Clinton MI, 48035  3/26/2017
2   $950   SFH 3 br/1 ba 936 sqft  20425 Vermander Ave, Fraser MI, 48035  7/2/2016
3   $1,050   SFH 3 br/1 ba 1,152 sqft  20441 Kemp St, Fraser MI, 48035  5/28/2016
4   $925   SFH 3 br/1.5 ba 960 sqft  19800 Colman St, Clinton Township MI, 48035  12/29/2016
5   $1,150   SFH 3 br/1 ba 1,096 sqft  20512 Little Acres Dr, Fraser MI, 48035  6/26/2016
6   $925   SFH 3 br/1 ba 950 sqft  20179 Stafford St, Fraser MI, 48035  8/8/2016
7   $1,200   SFH 3 br/1 ba 1,117 sqft  20869 15 Mile Rd, Fraser MI, 48035  5/8/2016
8   $1,100   SFH 3 br/1 ba 1,152 sqft  20840 Catalano St, Clinton Township MI, 48035  10/6/2016
9   $1,100   SFH 3 br/1 ba 1,330 sqft  20237 Stafford St, Clinton Township MI, 48035  5/11/2016
10   $800   SFH 3 br/1 ba 990 sqft  20510 Broadacres St, Fraser MI, 48035  6/11/2016