1428 1st St, Adrian, MI, 49221 | $487/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1296 sft

320 Nottingham Dr, Brooklyn, MI, 49230

2 Bed
1 Bath
1891 sft

530 N Main St, Britton, MI, 49229

2 Bed
1 Bath
854 sft

702 York St, Milan, MI, 48160

3 Bed
1 Bath
888 sft

1673 Naomi Ave, Adrian, MI, 49221

Nearby investment properties with comparable prices

2 Bed
1 Bath
700 sft

1877 Shady Ln, Brooklyn, MI, 49230

3 Bed
2 Bath
1008 sft

219 Kingsberry Dr, Blissfield, MI, 49228

2 Bed
2 Bath
1352 sft

729 Clark St APT 5, Tecumseh, MI, 49286

2 Bed
2 Bath
1352 sft

729 Clark St, Tecumseh, MI, 49286

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Adrian at 1428 1st St, Adrian, MI, 49221 earns $487/mo cash flow from $1,938/mo rent with a $1,077/mo payment. Total monthly income totals $1,938/mo, and annual cash flow totals $5,844/yr on $72,930 capital. ROI tracks 27.92% on current figures, and rental yield reads 10.57% at a $220,000 purchase. Equity gained on principal adds $1,420/yr, and 5% annual appreciation supports $60,782 over five years. Five-year ROI reaches 146.34% and total cumulative return in cash sums $106,727. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,938/mo property income instead of your personal income.

Single Family

Built in 1958

0.60 Acres lot

$N/A/sqft

No HOA