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 might be a fair Mid-Term investment with a projected 6.81% first-year return on $73,839 initial cash invested.
6.81%
Cash On Cash
8.35%
Cap Rate
1.41
DSCR
$2,967
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $2,548 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$2,548
Mortgage P&I
44%
$1,313
Property Taxes
3%
$80
Home Insurance
3%
$93
HOA
2%
$53
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326