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 -0.62% first-year return on $86,607 initial cash invested.
-0.62%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$4,082
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $4,127 expenses = $45 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
$4,082
Total Expenses
$4,127
Mortgage P&I
41%
$1,659
Property Taxes
10%
$394
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020