Unlock all features! Tap here to upgrade
1125 Papit Guidry Rd, Saint Martinville, LA 70582
3 beds • 3 baths • 1978 sqft
$375,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $96,750 initial cash invested.
-12.7%
Cash On Cash
2.71%
Cap Rate
0.47
DSCR
$1,606
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,606
Total Expenses
$2,630
Mortgage P&I
112%
$1,806
Property Taxes
9%
$147
Home Insurance
8%
$131
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177