Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.43% first-year return on $15,099 initial cash invested.
68.43%
Cash On Cash
21.83%
Cap Rate
3.62
DSCR
$1,730
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$71,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,099
Downpayment
20%
$14,380
Closing costs
1%
$719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$869
Mortgage P&I
21%
$361
Property Taxes
2%
$34
Home Insurance
1%
$25
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
202 White Columns Dr, West Monroe, LA 71291 | $2,400 | 3 | 2 | 2000 | 2.6 mi |
209 Teal Loop, West Monroe, LA 71291 | $2,500 | 3 | 2 | 1878 | 2.6 mi |
2706 Jersey St, West Monroe, LA 71291 | $1,600 | 3 | 2 | 1875 | 3.1 mi |
401 Division St, West Monroe, LA 71291 | $1,600 | 3 | 2 | 2000 | 3.7 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