Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.58% first-year return on $54,390 initial cash invested.
2.58%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$2,140
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,023
Mortgage P&I
60%
$1,278
Property Taxes
5%
$98
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8728 Chaldron St, Metairie, LA 70003 | $1,800 | 3 | 2 | 1541 | 0.3 mi |
2232 Roosevelt Blvd, Kenner, LA 70062 | $2,300 | 3 | 2 | 1500 | 0.6 mi |
705 Cynthia Ave, Metairie, LA 70003 | $2,250 | 3 | 2 | 1522 | 0.8 mi |
2228 Roosevelt Blvd, Kenner, LA 70062 | $1,995 | 3 | 2 | 1550 | 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