403 Pembroke Dr, Saline, MI, 48176 | $1,018/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2060 sft

2275 Weber Dr, Dexter, MI, 48130

2 Bed
2 Bath
1702 sft

Bayport Plan, Villas at Inglewood West, Ann Arbor, MI, 48108

Bowman Plan, The Townes at Inglewood West

3 Bed
3 Bath
1883 sft

Bowman Plan, The Townes at Inglewood West, Ann Arbor, MI, 48108

3 Bed
4 Bath
2076 sft

67 Chestnut Ct, Chelsea, MI, 48118

Nearby investment properties with comparable prices

4 Bed
3 Bath
2165 sft

The Kettering Plan, Westchester Farms, Chelsea, MI, 48118

3 Bed
3 Bath
2367 sft

3420 Sussex Ct, Ann Arbor, MI, 48108

4 Bed
3 Bath
2569 sft

4104 Pond Run, Canton, MI, 48188

- Bed
- Bath
- sft

Bishop Reed Dr #H18TP5, 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 Saline at 403 Pembroke Dr, Saline, MI, 48176 with 5% annual appreciation on a $515,000 basis while $4,414/mo rent supports operations. Total monthly income totals $4,414/mo and a $2,521/mo payment preserves $1,018/mo for cash returns. Annual cash flow comes to $12,210/yr on $169,435 deployed, and return on cash invested reaches 27.27% in year one. Equity gained on principal adds $3,323/yr, and five-year appreciation sums $142,285 alongside rental yield of 10.29%. Five-year ROI measures 142.8% and total cumulative return in cash totals $241,957.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,414/mo property income versus a $2,521/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2004

0.29 Acres lot

$N/A/sqft

No HOA