Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.1% first-year return on $54,600 initial cash invested.
7.1%
Cash On Cash
7.86%
Cap Rate
1.35
DSCR
$2,420
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,097
Mortgage P&I
52%
$1,260
Property Taxes
5%
$117
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
404 E Martial Ave, Lafayette, LA 70508 | $4,000 | 4 | 2 | 2017 | 0.2 mi |
202 Student Ln, Lafayette, LA 70508 | $4,000 | 4 | 2 | 2017 | 0.2 mi |
301 Summerland Key Ln, Lafayette, LA 70508 | $2,500 | 4 | 2 | 2089 | 1.3 mi |
1106 La Neuville Rd, Lafayette, LA 70508 | $1,695 | 4 | 2 | 2295 | 1.7 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