Unlock all features! Tap here to upgrade
712 S Grand Traverse St, Flint, MI 48502
8 beds • 8 baths • 5742 sqft • 8 units
$325,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 47.68% first-year return on $116k initial cash invested.
47.68%
Cash On Cash
24.71%
Cap Rate
4.03
DSCR
$10,320
Rent
$4,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,320 income − $5,701 expenses = $4,619 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
15%
$48,000
Cashflow
Total Income
$10,320
Total Expenses
$5,701
Mortgage P&I
16%
$1,659
Property Taxes
4%
$419
Home Insurance
1%
$114
HOA
0%
$0
Property Management
12%
$1,238
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,135
Projection Charts
Investment Value YoY