406 Beachwalk Trl, Luna Pier, MI, 48157 | $92/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1093 sft

4783 Bluebush Rd, Monroe, MI, 48162

3 Bed
2 Bath
1331 sft

5138 Oldham Dr, Toledo, OH, 43613

3 Bed
1 Bath
1328 sft

2033 Crosswell Pl, Toledo, OH, 43607

2 Bed
1 Bath
792 sft

132 Bacon St, Rossford, OH, 43460

Nearby investment properties with comparable prices

3 Bed
2 Bath
1456 sft

27484 Oregon Rd LOT 143, Perrysburg, OH, 43551

Adventure 143 Meadows of Perrysburg Plan, Meadows of Perrysburg

3 Bed
2 Bath
1456 sft

Adventure 143 Meadows of Perrysburg Plan, Meadows of Perrysburg, Perrysburg, OH, 43551

3 Bed
1 Bath
1437 sft

2806 Merrimac Blvd, Toledo, OH, 43606

3 Bed
2 Bath
1554 sft

2670 Merrimac Blvd, Toledo, OH, 43606

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 Luna Pier at 406 Beachwalk Trl, Luna Pier, MI, 48157 offers a 8.42% rental yield on a $215,000 purchase with $1,509/mo rent. Total monthly income registers $1,509/mo, and a $1,052/mo payment leaves $92/mo available for distribution. Annual cash flow reaches $1,098/yr on $71,273 to close, and return on cash invested stands at 21.45% in year one. Equity gained on principal adds $1,387/yr while 5% annual appreciation supports $59,401 over five years. Portfolio math shows five-year ROI at 111.66% and total cumulative return in cash at $79,585. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,509/mo property income against a $1,052/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2003

6,098 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 48157, Luna Pier, MI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	717 (100%)
Owner Occupied HU	474 (66.1%)
Renter Occupied HU	167 (23.3%)
Vacant Housing Units	76 (10.6%)
Median Home Value	$260,714
Average Home Value	$277,400