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 -5.39% first-year return on $86,796 initial cash invested.
-5.39%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$2,599
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $2,989 expenses = $390 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
$2,599
Total Expenses
$2,989
Mortgage P&I
62%
$1,621
Property Taxes
0%
$4
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650