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 Long-Term investment with a projected 11.97% first-year return on $71,274 initial cash invested.
11.97%
Cash On Cash
10.05%
Cap Rate
1.48
DSCR
$4,106
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $3,395 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,106
Total Expenses
$3,395
Mortgage P&I
47%
$1,926
Property Taxes
5%
$218
Home Insurance
3%
$119
HOA
2%
$65
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0