31 Willow Way,Waterford,MI,48328

Investment Highlights

Rental property for sale in Waterford at 31 Willow Way, Waterford, MI, 48328 priced at $185,000 converts $1,472/mo rent into $253/mo cash flow after a $905/mo obligation. Total monthly income equals $1,472/mo, and annual cash flow totals $3,030/yr on $61,328 invested. Return on cash invested prints 24.85% in year one, and rental yield reads 9.55% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 129.91% and total cumulative return in cash sums $79,671. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,472/mo property income covering a $905/mo payment, not borrower’s personal income.