Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.21% first-year return on $117k initial cash invested.
-12.21%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,430
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$3,624
Mortgage P&I
113%
$2,757
Property Taxes
2%
$38
Home Insurance
8%
$196
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6501 Ithaca St, Metairie, LA 70003 | $2,900 | 3 | 2 | 2400 | 1 mi |
114 Gelpi Ave, Kenner, LA 70065 | $2,600 | 3 | 2 | 2147 | 0.7 mi |
4809 Wade Dr, Metairie, LA 70003 | $2,500 | 3 | 2 | 2014 | 0.2 mi |
5033 Jeannette Dr, Metairie, LA 70003 | $2,150 | 3 | 2 | 2000 | 0.2 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