312 Brown Thrasher Loop S, Madisonville, LA 70447
3 beds • 2 baths • 1868 sqft
$304,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.13% first-year return on $81,966 initial cash invested.
3.13%
Cash On Cash
8.03%
Cap Rate
1.21
DSCR
$3,518
Rent
$214
Cashflow
Cash Flow
$3,518 income − $3,304 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,304
Mortgage P&I
48%
$1,683
Property Taxes
7%
$253
Home Insurance
3%
$108
HOA
2%
$63
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387