Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.58% first-year return on $41,454 initial cash invested.
7.58%
Cash On Cash
8.2%
Cap Rate
1.36
DSCR
$1,940
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,454
Downpayment
20%
$39,480
Closing costs
1%
$1,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,678
Mortgage P&I
51%
$990
Property Taxes
6%
$114
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
225 Shadowbrush Bnd, Lafayette, LA 70506 | $1,700 | 3 | 2 | 1585 | 0.1 mi |
101 Wildflower Ln, Lafayette, LA 70506 | $1,750 | 3 | 2 | 1714 | 0.1 mi |
236 Shadowbrush Bnd, Lafayette, LA 70506 | $1,700 | 3 | 2 | 1763 | 0.2 mi |
204 Chevalier Blvd, Lafayette, LA 70503 | $1,600 | 3 | 2 | 1574 | 1.1 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