Unlock all features! Tap here to upgrade
1154 Oakwood Lakes Blvd, Defuniak Springs, FL 32433
3 beds • 2 baths • 1757 sqft
$332,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.57% first-year return on $87,720 initial cash invested.
3.57%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$3,141
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $2,880 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$2,880
Mortgage P&I
53%
$1,654
Property Taxes
1%
$39
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346