Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.68% first-year return on $48,279 initial cash invested.
2.68%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$1,930
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,822
Mortgage P&I
60%
$1,153
Property Taxes
4%
$86
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
793 Forty Oaks Farm Rd, West Monroe, LA 71291 | $2,400 | 3 | 2 | 1415 | 0.5 mi |
247 Caldwell Rd, West Monroe, LA 71291 | $1,950 | 3 | 2 | 1511 | 0.7 mi |
121 Clearwater Cir, West Monroe, LA 71291 | $2,200 | 3 | 2 | 1476 | 1.6 mi |
117 Carriage Way, West Monroe, LA 71291 | $1,800 | 3 | 2 | 1375 | 1 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