Unlock all features! Tap here to upgrade
101 Green Mountain Ridge St, Youngsville, LA 70592
3 beds • 2 baths • 1925 sqft
$265,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 9.73% first-year return on $73,650 initial cash invested.
9.73%
Cash On Cash
9.12%
Cap Rate
1.57
DSCR
$3,345
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$2,748
Mortgage P&I
38%
$1,284
Property Taxes
6%
$205
Home Insurance
3%
$93
HOA
1%
$29
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368