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 Airbnb investment with a projected -12.19% first-year return on $86,607 initial cash invested.
-12.19%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,479
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,479 income − $3,359 expenses = $880 out of pocket
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
$2,479
Total Expenses
$3,359
Mortgage P&I
67%
$1,659
Property Taxes
16%
$394
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620