Unlock all features! Tap here to upgrade
122 Grandview Terrace Dr #42, Youngsville, LA 70592
4 beds • 4 baths • 3581 sqft
$729,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.05% first-year return on $153k initial cash invested.
-14.05%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,370
Rent
-$1,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$5,163
Mortgage P&I
108%
$3,656
Property Taxes
10%
$352
Home Insurance
8%
$255
HOA
1%
$25
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
103 Foxtail Trl, Youngsville, LA 70592 | $4,800 | 4 | 4 | 3986 | 2.8 mi |
104 Carriage Lakes Dr, Youngsville, LA 70592 | $5,500 | 4 | 3.5 | 2600 | 2.4 mi |
213 E Peck Blvd, Lafayette, LA 70508 | $3,450 | 4 | 2.5 | 3305 | 2.4 mi |
104 Carriage Lakes Dr, Broussard, LA 70518 | $5,800 | 4 | 3.5 | 2600 | 2.4 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