Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $177k initial cash invested.
-15.47%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$3,900
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,900
Total Expenses
$6,187
Mortgage P&I
106%
$4,146
Property Taxes
19%
$731
Home Insurance
8%
$296
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2526 Joseph St, New Orleans, LA 70115 | $2,850 | 4 | 3 | 2300 | 0.3 mi |
2505 Palmer Ave, New Orleans, LA 70118 | $5,600 | 4 | 3 | 2297 | 0.4 mi |
2230 Palmer Ave, New Orleans, LA 70118 | $3,400 | 4 | 3 | 2939 | 0.3 mi |
2325 State St, New Orleans, LA 70118 | $5,500 | 4 | 3 | 1800 | 0.3 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