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 might be a fair Mid-Term investment with a projected 1.6% first-year return on $86,796 initial cash invested.
1.6%
Cash On Cash
6.77%
Cap Rate
1.14
DSCR
$2,811
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,695 expenses = $116 cash flow
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
$2,811
Total Expenses
$2,695
Mortgage P&I
58%
$1,621
Property Taxes
0%
$4
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309