Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $63,147 initial cash invested.
-8.57%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$2,010
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,461
Mortgage P&I
74%
$1,483
Property Taxes
16%
$316
Home Insurance
5%
$107
HOA
2%
$33
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
324 Burnley Pines Rd, Shreveport, LA 71106 | $1,350 | 3 | 2 | 2085 | 1.1 mi |
174 Gulfstream Ln, Shreveport, LA 71106 | $2,300 | 3 | 2 | 1925 | 0.1 mi |
450 Wynnewood Dr, Shreveport, LA 71106 | $1,700 | 3 | 2 | 2144 | 2.1 mi |
116 Cessna Dr, Shreveport, LA 71106 | $2,200 | 3 | 2 | 1848 | 0.1 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