Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $94,500 initial cash invested.
-14.07%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$2,380
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$3,488
Mortgage P&I
92%
$2,180
Property Taxes
21%
$496
Home Insurance
7%
$158
HOA
1%
$35
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
443 Prestonwood Dr, Shreveport, LA 71115 | $2,200 | 4 | 3 | 2879 | 1.1 mi |
553 Dunmoreland Dr, Shreveport, LA 71106 | $2,850 | 4 | 3 | 2633 | 1.3 mi |
425 N Dresden Cir, Shreveport, LA 71115 | $2,250 | 4 | 3 | 2400 | 0.5 mi |
867 Chartres Dr, Shreveport, LA 71115 | $3,520 | 4 | 3 | 3012 | 1.8 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