Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.49% first-year return on $66,045 initial cash invested.
-4.49%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$2,230
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,477
Mortgage P&I
68%
$1,523
Property Taxes
11%
$238
Home Insurance
5%
$110
HOA
1%
$25
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
103 Sapphire Springs Rd, Youngsville, LA 70592 | $2,400 | 4 | 2 | 1906 | 0.8 mi |
213 Tennyson Dr, Broussard, LA 70518 | $2,400 | 4 | 2 | 1684 | 1.7 mi |
119 Interpreter St, Youngsville, LA 70592 | $2,200 | 4 | 2 | 1858 | 2.1 mi |
105 Ethereal St, Youngsville, LA 70592 | $2,300 | 4 | 2 | 1870 | 2.3 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