Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $188k initial cash invested.
-10.63%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$5,070
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,070
Total Expenses
$6,734
Mortgage P&I
88%
$4,463
Property Taxes
12%
$621
Home Insurance
7%
$331
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4817 Tchoupitoulas St, New Orleans, LA 70115 | $2,600 | 3 | 2.5 | 2111 | 0.4 mi |
725 Nashville Ave, New Orleans, LA 70115 | $5,750 | 3 | 3.5 | 2920 | 0.4 mi |
1004 Octavia St, New Orleans, LA 70115 | $4,100 | 3 | 2.5 | 1950 | 0.4 mi |
4938 Laurel St, New Orleans, LA 70115 | $3,950 | 3 | 2.5 | 1915 | 0.3 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