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 looks like a bad Long-Term investment with a projected -4.51% first-year return on $69,720 initial cash invested.
-4.51%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$2,094
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,356 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,094
Total Expenses
$2,356
Mortgage P&I
79%
$1,654
Property Taxes
2%
$39
Home Insurance
6%
$118
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0