Zip Code 48128 — Dearborn, MI
🟡MODERATE— average returnsD
Below Average
Weak cash flow or high risk · Score: 37/100
Cap Rate
5.6%
Monthly Cash Flow
-$199
Median Home Price
$309,390
DSCR
0.88
Fair Market Rents
- Studio
- $1,330/mo
- 1 Bedroom
- $1,470/mo
- 2 Bedroom
- $1,860/mo
- 3 Bedroom
- $2,300/mo
- 4 Bedroom
- $2,480/mo
Investment Metrics
- Cap Rate
- 5.6%
- Cash-on-Cash Return
- -3.4%
- Price-to-Rent Ratio
- 11.2
- 1% Rule
- 0.74%
- Gross Rent Multiplier
- 11.2
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →