4985 Wilson RdHarrisonMI48625
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 4985 Wilson Rd, Harrison, MI, 48625 in Harrison hard to pass up. The 21.2% gross yield on a $185,000 purchase results in $3,269/mo in rent and $2,049/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.93). Annual cash flow of $24,586, five-year appreciation of $51,112, and $1,704/yr in equity build-up combine for a projected total cumulative return of $202,337.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 21.2% | 9.0% |
| Monthly Cash Flow | $2,049 | $150 |
City averages based on Harrison market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,269 |
| Total Monthly Debt Service | $1,146 |
| DSCR Ratio | 2.85x |
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.
Single Family
Built in 2022
9.70 Acres lot
$N/A/sqft
No HOA
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
Single Family
Built in 2022
9.70 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices