Unlock all features! Tap here to upgrade
330 Dr Martin Luther King Jr Mem Rd, Crawfordville, FL 32327
3 beds • 1 baths • 924 sqft
$129,000
View on ZillowThis property could be a profitable Long-Term investment with a projected 15.73% first-year return on $27,090 initial cash invested.
15.73%
Cash On Cash
10.68%
Cap Rate
1.61
DSCR
$1,600
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,245 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,245
Mortgage P&I
45%
$713
Property Taxes
4%
$71
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0