Zip Code 48191 — Willis, MI
🟡MODERATE— average returnsCap Rate
5.6%
Monthly Cash Flow
-$199
Median Home Price
$298,461
DSCR
0.87
🏠 Fair Market Rents
- Studio
- $1,510/mo
- 1 Bedroom
- $1,530/mo
- 2 Bedroom
- $1,830/mo
- 3 Bedroom
- $2,210/mo
- 4 Bedroom
- $2,500/mo
📊 Investment Metrics
- Cap Rate
- 5.6%
- Cash-on-Cash Return
- -3.5%
- Price-to-Rent Ratio
- 11.3
- 1% Rule
- 0.74%
- Gross Rent Multiplier
- 11.3
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →