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 Mid-Term investment with a projected 8.52% first-year return on $72,012 initial cash invested.
8.52%
Cash On Cash
8.96%
Cap Rate
1.49
DSCR
$2,930
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,419 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,419
Mortgage P&I
44%
$1,293
Property Taxes
1%
$40
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322