Unlock all features! Tap here to upgrade
4594 State Highway 83, Defuniak Springs, FL 32433
3 beds • 3 baths • 3376 sqft
$423,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.79% first-year return on $88,830 initial cash invested.
-20.79%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$1,315
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,315 income − $2,854 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,830
Downpayment
20%
$84,600
Closing costs
1%
$4,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$2,854
Mortgage P&I
157%
$2,063
Property Taxes
14%
$186
Home Insurance
20%
$262
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0