Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.21% first-year return on $52,353 initial cash invested.
0.21%
Cash On Cash
6.33%
Cap Rate
1.09
DSCR
$2,010
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,001
Mortgage P&I
60%
$1,207
Property Taxes
8%
$159
Home Insurance
4%
$88
HOA
1%
$25
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
301 Oak Hill Ln, Youngsville, LA 70592 | $1,950 | 3 | 2 | 1550 | 0.1 mi |
209 Bennington Ln, Youngsville, LA 70592 | $2,200 | 3 | 2 | 1615 | 0.4 mi |
101 Tall Oaks Dr, Youngsville, LA 70592 | $1,800 | 3 | 2 | 1500 | 0.1 mi |
101 Tall Oaks Ln, Youngsville, LA 70592 | $1,800 | 3 | 2 | 1500 | 0.1 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