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 Mid-Term investment with a projected -13.59% first-year return on $107k initial cash invested.
-13.59%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$1,972
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,182 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,600
Closing costs
1%
$4,230
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$3,182
Mortgage P&I
105%
$2,063
Property Taxes
9%
$186
Home Insurance
13%
$262
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217