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 Airbnb investment with a projected -18.24% first-year return on $177k initial cash invested.
-18.24%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,070
Rent
-$2,692
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
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,070
Total Expenses
$5,762
Mortgage P&I
119%
$3,656
Property Taxes
11%
$352
Home Insurance
8%
$255
HOA
1%
$25
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern | 4BR Retreat | $3,170 | $193 | 4 | 2 | 1.08 mi |
Front porch living close to the hospital(s). 3/2.5 | $2,053 | $125 | 3 | 2.5 | 1.24 mi |
NEW 3 Bed Youngsville Retreat–Near Sports Complex! | $3,236 | $197 | 3 | 2.5 | 2.35 mi |
3br/2ba: Gated Community Youngsville & Lafayette | $3,006 | $183 | 3 | 2 | 0.17 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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