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 Mid-Term investment with a projected -0.82% first-year return on $91,710 initial cash invested.
-0.82%
Cash On Cash
6.99%
Cap Rate
1.05
DSCR
$3,840
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $3,903 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$3,903
Mortgage P&I
51%
$1,955
Property Taxes
13%
$518
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422