Unlock all features! Tap here to upgrade
2300 Mary Margaret St, Saint Martinville, LA 70582
3 beds • 2 baths • 1120 sqft
$119,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.03% first-year return on $43,179 initial cash invested.
5.03%
Cash On Cash
9.09%
Cap Rate
1.36
DSCR
$1,461
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,280 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,461
Total Expenses
$1,280
Mortgage P&I
46%
$669
Property Taxes
5%
$73
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$175
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$161