Unlock all features! Tap here to upgrade
5162 Bridge Street Hwy, Saint Martinville, LA 70582
3 beds • 2 baths • 2159 sqft
$162,500
View on ZillowThis property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $52,125 initial cash invested.
10.71%
Cash On Cash
10.19%
Cap Rate
1.66
DSCR
$2,073
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,608 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,073
Total Expenses
$1,608
Mortgage P&I
40%
$832
Property Taxes
1%
$14
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228