Unlock all features! Tap here to upgrade
18202 Vis A Vis Ave, Baton Rouge, LA 70817
3 beds • 3 baths • 2327 sqft • 2 units
$339,400
View on ZillowThis property could be a profitable Mid-Term investment with a projected 23.36% first-year return on $89,274 initial cash invested.
23.36%
Cash On Cash
13.82%
Cap Rate
2.03
DSCR
$6,159
Rent
$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,159 income − $4,421 expenses = $1,738 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$4,421
Mortgage P&I
31%
$1,926
Property Taxes
4%
$218
Home Insurance
2%
$119
HOA
1%
$65
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677