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 Long-Term investment with a projected -19.69% first-year return on $78,750 initial cash invested.
-19.69%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$1,071
Rent
-$1,292
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
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,071
Total Expenses
$2,363
Mortgage P&I
169%
$1,806
Property Taxes
14%
$147
Home Insurance
12%
$131
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0