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 Airbnb investment with a projected -2.18% first-year return on $86,796 initial cash invested.
-2.18%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$3,045
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $3,203 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,796
Downpayment
20%
$65,520
Closing costs
1%
$3,276
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$3,203
Mortgage P&I
53%
$1,621
Property Taxes
0%
$4
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761