Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1% first-year return on $49,392 initial cash invested.
1%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$1,940
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,899
Mortgage P&I
61%
$1,179
Property Taxes
7%
$134
Home Insurance
4%
$82
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 |
|---|---|---|---|---|---|
402 Maridale Dr, West Monroe, LA 71291 | $2,000 | 3 | 2 | 2380 | 1.4 mi |
102 Fernwood Dr, West Monroe, LA 71291 | $3,200 | 3 | 2 | 2496 | 2.4 mi |
810 Mcmillan Rd, West Monroe, LA 71291 | $2,500 | 3 | 2 | 2260 | 1.7 mi |
302 Fairfield Dr, West Monroe, LA 71201 | $1,500 | 3 | 2 | 2200 | 1.4 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