15702 S Johnson RdRudyardMI49780
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $269,000, 15702 S Johnson Rd, Rudyard, MI, 49780 in Rudyard generates $1,880/mo in rent (8.39% yield) but nets only $106/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.55) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $74,320. Total projected return: $109,285.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 7.9% |
| Monthly Cash Flow | $106 | $400 |
City averages based on Rudyard market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,880 |
| Total Monthly Debt Service | $1,667 |
| DSCR Ratio | 1.13x |
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.
Manufactured
Built in 1992
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 49780, Rudyard, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,003 (100%) |
| Owner Occupied HU | 673 (67.1%) |
| Renter Occupied HU | 78 ( 7.8%) |
| Vacant Housing Units | 252 (25.1%) |
| Median Home Value | $158,379 |
| Average Home Value | $183,678 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
622
Multi-Family
0
Businesses
46
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
Manufactured
Built in 1992
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 49780, Rudyard, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,003 (100%) |
| Owner Occupied HU | 673 (67.1%) |
| Renter Occupied HU | 78 ( 7.8%) |
| Vacant Housing Units | 252 (25.1%) |
| Median Home Value | $158,379 |
| Average Home Value | $183,678 |
Housing Distribution
Address Breakdown
Residential
622
Single Family
622
Multi-Family
0
Businesses
46
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices