Unlock all features! Tap here to upgrade
954 Martin Luther King Jr Avenue #Tulare, Tulare, CA 93274
3 beds • 2 baths • 1229 sqft
$327,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.17% first-year return on $68,796 initial cash invested.
-6.17%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$1,874
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $2,228 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,796
Downpayment
20%
$65,520
Closing costs
1%
$3,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$2,228
Mortgage P&I
87%
$1,621
Property Taxes
0%
$4
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0