Unlock all features! Tap here to upgrade
4211 Maplewood Meadows Ave, Grand Blanc, MI 48439
3 beds • 2 baths • 1615 sqft
$326,700
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.15% first-year return on $86,607 initial cash invested.
1.15%
Cash On Cash
6.9%
Cap Rate
1.13
DSCR
$3,414
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $3,331 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,331
Mortgage P&I
49%
$1,659
Property Taxes
12%
$394
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376