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 looks like a bad Long-Term investment with a projected -3% first-year return on $25,179 initial cash invested.
-3%
Cash On Cash
6.56%
Cap Rate
0.98
DSCR
$974
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$974 income − $1,037 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$974
Total Expenses
$1,037
Mortgage P&I
69%
$669
Property Taxes
7%
$73
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$49
Vacancy
6%
$58
Maintenance
5%
$49
Other
0%
$0