Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.93% first-year return on $44,900 initial cash invested.
10.93%
Cash On Cash
9.35%
Cap Rate
1.52
DSCR
$2,000
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,591 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
3%
$5,000
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,591
Mortgage P&I
49%
$971
Property Taxes
5%
$100
Home Insurance
10%
$200
HOA
0%
$0
Property Management
0%
$0
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
225 Surgi Dr, Mandeville, LA 70448 | $1,650 | 3 | 1 | 1250 | 0.2 mi |
224 Trace Loop Dr, Mandeville, LA 70448 | $1,500 | 2 | 2.5 | 1265 | 0.7 mi |
1413 Viola St, Mandeville, LA 70448 | $1,650 | 3 | 2 | 1283 | 1 mi |
1504 Penrose St, Mandeville, LA 70448 | $1,850 | 3 | 2 | 1250 | 0.9 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