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 Long-Term investment with a projected 0.82% first-year return on $55,650 initial cash invested.
0.82%
Cash On Cash
6.49%
Cap Rate
1.12
DSCR
$2,230
Rent
$38
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
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,192
Mortgage P&I
58%
$1,284
Property Taxes
9%
$205
Home Insurance
4%
$93
HOA
1%
$29
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0