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 looks like a bad Long-Term investment with a projected -8.5% first-year return on $68,607 initial cash invested.
-8.5%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$2,276
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,762 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$2,762
Mortgage P&I
73%
$1,659
Property Taxes
17%
$394
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0