Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.76% first-year return on $473k initial cash invested.
-25.76%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$4,520
Rent
-$10,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,520
Total Expenses
$14,662
Mortgage P&I
254%
$11,479
Property Taxes
27%
$1,220
Home Insurance
17%
$788
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5517 Prytania St, New Orleans, LA 70115 | $5,800 | 4 | 3.5 | 3712 | 0.3 mi |
2230 Palmer Ave, New Orleans, LA 70118 | $3,400 | 4 | 3 | 2939 | 0.6 mi |
1509 Robert St, New Orleans, LA 70115 | $3,950 | 4 | 2 | 3000 | 0.6 mi |
725 Nashville Ave, New Orleans, LA 70115 | $5,750 | 3 | 3.5 | 2920 | 0.6 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