3616 Willownicole Ln, Adrian, MI, 49221 | $80/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1544 sft

109 Diversy Dr, Brooklyn, MI, 49230

3 Bed
2 Bath
1285 sft

829 S Union St, Tecumseh, MI, 49286

3 Bed
2 Bath
1368 sft

8312 Clarks Cv, Addison, MI, 49220

4 Bed
1 Bath
1300 sft

1201 Shady Ln, Tecumseh, MI, 49286

Nearby investment properties with comparable prices

3 Bed
2 Bath
1460 sft

11755 W Sylvania Ave, Berkey, OH, 43504

3 Bed
2 Bath
1485 sft

118 Drew Ave, Deerfield, MI, 49238

3 Bed
2 Bath
1745 sft

215 White St, Blissfield, MI, 49228

3 Bed
2 Bath
1056 sft

7329 Norfolk Dr, Onsted, MI, 49265

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 3616 Willownicole Ln, Adrian, MI, 49221 uses $99,119 cash to close to unlock $956/yr annual cash flow and $80/mo monthly cash flow. Total monthly income runs $2,051/mo, and a $1,463/mo payment keeps the spread at $80/mo. Purchase price stands at $299,000, and rental yield measures 8.23% with $2,051/mo rent. Return on cash invested shows 20.87% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 108.56% and total cumulative return in cash records $107,602. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,051/mo property income covering a $1,463/mo payment rather than investor’s personal income.

Single Family

Built in 2014

0.40 Acres lot

$N/A/sqft

No HOA