10763 Aylsworth RdBeulahMI49617
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Beulah at 10763 Aylsworth Rd, Beulah, MI, 49617 listed at $159,900 pairs $1,669/mo rent with a $783/mo payment to leave $614/mo cash flow. Total monthly income runs $1,669/mo, and annual cash flow reaches $7,370/yr on $53,007 cash to close. Return on cash invested measures 33.81% in year one, and rental yield registers 12.53% at a $159,900 basis. Equity gained on principal adds $1,032/yr, and annual property appreciation at 5% supports $44,177 by year five. Five-year ROI tracks 178% and total cumulative return in cash totals $94,350. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,669/mo property income relative to a $783/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1971
6.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 49617, Beulah, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,336 (100%) |
| Owner Occupied HU | 1,320 (56.5%) |
| Renter Occupied HU | 152 ( 6.5%) |
| Vacant Housing Units | 864 (37.0%) |
| Median Home Value | $284,434 |
| Average Home Value | $402,017 |
Housing Distribution
Address Breakdown
Residential
1,322
Single Family
1,322
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices