Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $95,991 initial cash invested.
-8.24%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$2,690
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,991
Downpayment
20%
$91,420
Closing costs
1%
$4,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$3,349
Mortgage P&I
84%
$2,255
Property Taxes
10%
$256
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4732 W Esplanade Ave, Metairie, LA 70006 | $2,400 | 4 | 3 | 2364 | 0.3 mi |
4429 Lake Vista Dr, Metairie, LA 70006 | $2,500 | 4 | 3 | 2085 | 0.1 mi |
4520 Alphonse St, Metairie, LA 70006 | $2,696 | 4 | 2.5 | 2300 | 0.5 mi |
4908 Ithaca St, Metairie, LA 70006 | $3,000 | 4 | 2.5 | 2096 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality