12687 Scott RdDavisburgMI48350
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 12687 Scott Rd, Davisburg, MI, 48350 in Davisburg. Priced at $684,900, it generates $5,941/mo in gross rent and $1,425/mo in net monthly cash flow, a 10.41% yield that comfortably supports the 1.93 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $17,095. Five-year appreciation: $189,225. Equity from principal paydown: $6,308/yr. Total projected cumulative return: $352,559.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 7.2% |
| Monthly Cash Flow | $1,425 | $350 |
City averages based on Davisburg market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,941 |
| Total Monthly Debt Service | $4,244 |
| DSCR Ratio | 1.40x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1994
2.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48350, Davisburg, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,266 (100%) |
| Owner Occupied HU | 2,738 (83.8%) |
| Renter Occupied HU | 416 (12.7%) |
| Vacant Housing Units | 112 ( 3.4%) |
| Median Home Value | $385,109 |
| Average Home Value | $402,449 |
Housing Distribution
Address Breakdown
Residential
2,975
Single Family
2,975
Multi-Family
0
Businesses
134
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
Single Family
Built in 1994
2.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48350, Davisburg, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,266 (100%) |
| Owner Occupied HU | 2,738 (83.8%) |
| Renter Occupied HU | 416 (12.7%) |
| Vacant Housing Units | 112 ( 3.4%) |
| Median Home Value | $385,109 |
| Average Home Value | $402,449 |
Housing Distribution
Address Breakdown
Residential
2,975
Single Family
2,975
Multi-Family
0
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices