312 Brown Thrasher Loop S, Madisonville, LA 70447
3 beds • 2 baths • 1868 sqft
$304,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.96% first-year return on $63,966 initial cash invested.
-6.96%
Cash On Cash
5.63%
Cap Rate
0.85
DSCR
$2,345
Rent
-$371
Cashflow
Cash Flow
$2,345 income − $2,716 expenses = $371 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,345
Total Expenses
$2,716
Mortgage P&I
72%
$1,683
Property Taxes
11%
$253
Home Insurance
5%
$108
HOA
3%
$63
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0