Unlock all features! Tap here to upgrade
397 Brown Thrasher Loop S, Madisonville, LA 70447
3 beds • 2 baths • 1996 sqft
$341,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.31% first-year return on $71,778 initial cash invested.
-4.31%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$2,433
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,691 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$2,691
Mortgage P&I
69%
$1,673
Property Taxes
8%
$199
Home Insurance
5%
$122
HOA
3%
$64
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0