The Vail Plan, Legacy Village VillasF6y4lu Shelby TownshipMI48316
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
Investment Highlights
Rental property for sale in F6y4lu Shelby Township at The Vail Plan, Legacy Village Villas, F6y4lu Shelby Township, MI, 48316 priced at $399,990 pairs $3,211/mo rent with $573/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,211/mo, and annual cash flow comes to $6,876/yr on $132,597 invested. Return on cash invested is 25.09% in year one, and rental yield stands at 9.63% on a $399,990 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,510 by year five. Five-year ROI measures 131.22% and total cumulative return in cash reaches $173,989. For financing, Ziffy Mortgage’s DSCR program evaluates $3,211/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48316, Utica, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,054 (100%) |
| Owner Occupied HU | 9,236 (76.6%) |
| Renter Occupied HU | 2,342 (19.4%) |
| Vacant Housing Units | 476 ( 3.9%) |
| Median Home Value | $414,600 |
| Average Home Value | $442,483 |
Housing Distribution
Address Breakdown
Residential
12,138
Single Family
11,179
Multi-Family
959
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lombardo Homes Michigan
Mls Name: Lombardo Homes
Mls ID: #N/A