Unlock all features! Tap here to upgrade
4168 Maplewood Meadows Ave, Grand Blanc, MI 48439
3 beds • 3 baths • 1835 sqft
$351,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.44% first-year return on $73,710 initial cash invested.
-11.44%
Cash On Cash
4.72%
Cap Rate
0.71
DSCR
$2,560
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $3,263 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,263
Mortgage P&I
76%
$1,955
Property Taxes
20%
$518
Home Insurance
5%
$124
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0