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 might be a fair Mid-Term investment with a projected 4.68% first-year return on $89,778 initial cash invested.
4.68%
Cash On Cash
7.61%
Cap Rate
1.3
DSCR
$3,650
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $3,300 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,778
Downpayment
20%
$68,360
Closing costs
1%
$3,418
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$3,300
Mortgage P&I
46%
$1,673
Property Taxes
5%
$199
Home Insurance
3%
$122
HOA
2%
$64
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402