Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.92% first-year return on $80,000 initial cash invested.
32.92%
Cash On Cash
12.97%
Cap Rate
2.03
DSCR
$5,324
Rent
$2,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,000
Downpayment
20%
$80,000
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,324
Total Expenses
$3,129
Mortgage P&I
40%
$2,129
Property Taxes
9%
$500
Home Insurance
9%
$500
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
417 Sugar Pine St, Apt C, Laplace, LA 70068 | $1,225 | 2 | 1.5 | 2.3 mi | |
408 Sugar Pine St, Apt C, Laplace, LA 70068 | $1,225 | 2 | 1.5 | 2.4 mi | |
404 Sugar Pine St, Apt D, Laplace, LA 70068 | $1,350 | 3 | 1.5 | 2.4 mi | |
612 Revere Dr, Apt C, Laplace, LA 70068 | $1,250 | 2 | 1.5 | 1200 | 0.1 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