Unlock all features! Tap here to upgrade
1054 Pointe Claire Dr, Saint Martinville, LA 70582
3 beds • 2 baths • 1320 sqft
$290,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.25% first-year return on $78,900 initial cash invested.
-5.25%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$2,034
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $2,379 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$2,379
Mortgage P&I
73%
$1,487
Property Taxes
5%
$99
Home Insurance
5%
$102
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224