Unlock all features! Tap here to upgrade
12172 Wilderness Run Dr, Denham Springs, LA 70726
3 beds • 2 baths • 1617 sqft
$257,200
View on ZillowThis property might be a fair Long-Term investment with a projected 0.49% first-year return on $54,012 initial cash invested.
0.49%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$1,953
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,931 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$1,931
Mortgage P&I
66%
$1,293
Property Taxes
2%
$40
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0