Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.65% first-year return on $53,025 initial cash invested.
-1.65%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$1,780
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,853
Mortgage P&I
69%
$1,223
Property Taxes
4%
$76
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
117 Carriage Way, West Monroe, LA 71291 | $1,800 | 3 | 2 | 1375 | 1.4 mi |
1703 Trenton St, West Monroe, LA 71291 | $1,200 | 3 | 2 | 1422 | 2 mi |
268 Tupawek Rd, West Monroe, LA 71291 | $2,500 | 3 | 2 | 1451 | 1.8 mi |
2913 N 12th St, West Monroe, LA 71291 | $1,500 | 3 | 2 | 1300 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality