Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.69% first-year return on $68,880 initial cash invested.
-1.69%
Cash On Cash
5.85%
Cap Rate
1.01
DSCR
$2,170
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,267
Mortgage P&I
73%
$1,589
Property Taxes
0%
$0
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
129 Fox Run, West Monroe, LA 71291 | $2,200 | 3 | 2 | 2046 | 2 mi |
126 Fox Run, West Monroe, LA 71291 | $2,200 | 3 | 2 | 2201 | 2 mi |
209 Teal Loop, West Monroe, LA 71291 | $2,500 | 3 | 2 | 1878 | 4.9 mi |
103 Sandhurst Cir, West Monroe, LA 71291 | $1,800 | 3 | 2 | 1490 | 2.2 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