Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated about 9 years ago on . Most recent reply
![Brian Huber's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/217558/1621433969-avatar-bhuber77.jpg?twic=v1/output=image/cover=128x128&v=2)
Would YOU buy this?
This would be my first buy and hold so I'd love to hear your honest thoughts. Thanks!
3BR/1BA SFH in Inkster, MI
Price: $28000
Gross rent: $9000 ($750/mo)
P&I: $114/mo for 30 yr note or $172 for 15 yr note
Annual Debt Service: $1368 or $2064
Taxes: $1900
Insurance: $500
PM 10%: $810
Maintenance reserve: $900
Gross Annual Income: $9000
Operation expenses: $5010
NOI: $3990
Cashflow: $218.50
Cash on cash return: 41%
Cap rate: 14%
Most Popular Reply
![Fred Heller's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/227808/1621434647-avatar-fheller.jpg?twic=v1/output=image/cover=128x128&v=2)
I lived in the Detroit area for many years. Back in the day Inkster was a pretty sketchy area. Not sure what it's like now, but I suspect it hasn't improved much.