Unlock all features! Tap here to upgrade
1325 Chartwell Carriage Way S, East Lansing, MI 48823
3 beds • 3 baths • 2322 sqft
$328,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.69% first-year return on $86,880 initial cash invested.
1.69%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$3,716
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,594 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,594
Mortgage P&I
44%
$1,632
Property Taxes
15%
$563
Home Insurance
3%
$118
HOA
0%
$17
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409