Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $204k initial cash invested.
-21.34%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,870
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$6,505
Mortgage P&I
170%
$4,881
Property Taxes
17%
$501
Home Insurance
13%
$359
HOA
1%
$17
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
403 Phoenix Dr, Lafayette, LA 70503 | $2,500 | 4 | 3.5 | 2986 | 0.2 mi |
109 Redwing Cir, Lafayette, LA 70503 | $2,400 | 4 | 3 | 2829 | 0.2 mi |
213 E Peck Blvd, Lafayette, LA 70508 | $3,450 | 4 | 2.5 | 3305 | 1.1 mi |
100 Emily Cir, Lafayette, LA 70508 | $5,000 | 5 | 3.5 | 4032 | 1.7 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