LOT 20 Crystal View CmnBeulahMI49617
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowLOT 20 Crystal View Cmn, Beulah, MI, 49617 in Beulah is a top-tier cash-flow asset. At $105,000 it produces $2,822/mo in rent and $2,130/mo in net monthly income, a 32.26% gross rental yield. The DSCR of 5.98 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $25,560. Five-year appreciation adds $29,010, driving a total cumulative return of $177,075.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 32.3% | 7.0% |
| Monthly Cash Flow | $2,130 | $750 |
City averages based on Beulah market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,822 |
| Total Monthly Debt Service | $651 |
| DSCR Ratio | 4.34x |
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.
Lot
Built in N/A
3.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 49617, Beulah, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,336 (100%) |
| Owner Occupied HU | 1,320 (56.5%) |
| Renter Occupied HU | 152 ( 6.5%) |
| Vacant Housing Units | 864 (37.0%) |
| Median Home Value | $284,434 |
| Average Home Value | $402,017 |
Housing Distribution
Address Breakdown
Residential
1,322
Single Family
1,322
Multi-Family
0
Businesses
106
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
Lot
Built in N/A
3.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 49617, Beulah, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,336 (100%) |
| Owner Occupied HU | 1,320 (56.5%) |
| Renter Occupied HU | 152 ( 6.5%) |
| Vacant Housing Units | 864 (37.0%) |
| Median Home Value | $284,434 |
| Average Home Value | $402,017 |
Housing Distribution
Address Breakdown
Residential
1,322
Single Family
1,322
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices