This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $50,379 initial cash invested.
-5.15%
Cash On Cash
5.92%
Cap Rate
0.9
DSCR
$1,740
Rent
-$216
Cashflow
Cash Flow
$1,740 income − $1,956 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,956
Mortgage P&I
75%
$1,312
Property Taxes
6%
$108
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
105 Allen Ave, Leesville, LA 71446 | $2,000 | 5 | 2 | 2200 | 7.4 mi |
506 Vernon St, New Llano, LA 71461 | $1,500 | 5 | 2.5 | 1616 | 5.8 mi |
305 S 8th St, Leesville, LA 71446 | $1,600 | 5 | 2 | 7 mi |
Projection Charts
Investment Value YoY