Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.86% first-year return on $31,479 initial cash invested.
23.86%
Cash On Cash
11.74%
Cap Rate
1.97
DSCR
$1,930
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,304
Mortgage P&I
39%
$744
Property Taxes
1%
$10
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1213 Lamanche St, New Orleans, LA 70117 | $1,700 | 4 | 2 | 1500 | 0.1 mi |
1824 Saint Maurice Ave, New Orleans, LA 70117 | $1,500 | 4 | 2 | 1500 | 0.6 mi |
1838 Egania St, New Orleans, LA 70117 | $2,095 | 4 | 2 | 1080 | 0.5 mi |
1633 Deslonde St, New Orleans, LA 70117 | $2,000 | 4 | 2 | 1712 | 0.5 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