Rental Property Investment Analysis
Investment metrics for 5622 Campbell St, Dearborn Heights, MI 48125
zillow
Single Family Residence
📍 5622 Campbell St, Dearborn Heights, MI 48125
$149,900
🛏 3 bed
🚿 1 bath
📐 1,020 sqft
50
/ 100
Deal Score
D
Weak Investment
Grade D · 50/100
Monthly Cash Flow
+$47
After all expenses
Cap Rate
6.60%
Strong yield
Monthly Rent
$1,124/mo
Estimated
Total Expenses
$1,077/mo
All-in monthly
Cash-on-Cash
1.64%
Low return
Annual Cash Flow
$566
Per year
Break-Even Analysis
Break-Even Rent
$1,077 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (50/100). The modest positive monthly cash flow of +$47/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 5622 Campbell St, Dearborn Heights, MI 48125 is listed at $149,900 with 3 bed / 1 bath and 1,020 sq ft.
The estimated monthly rent is $1,124, generating a modest positive monthly cash flow of +$47 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.60% and the cash-on-cash return is 1.64%. This deal received a score of 50/100 (Grade D: Weak Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk