Unlock all features! Tap here to upgrade
24017 Conservation Way Ave, Ponchatoula, LA 70454
3 beds • 2 baths • 2400 sqft
$265,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -1.63% first-year return on $55,839 initial cash invested.
-1.63%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$1,978
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $2,054 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$2,054
Mortgage P&I
66%
$1,313
Property Taxes
4%
$80
Home Insurance
5%
$93
HOA
3%
$53
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0