Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $33,369 initial cash invested.
-5.86%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$1,030
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,369
Downpayment
20%
$31,780
Closing costs
1%
$1,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$1,193
Mortgage P&I
77%
$797
Property Taxes
7%
$71
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5736 S Lakeshore Dr, Shreveport, LA 71119 | $1,800 | 2 | 1 | 1561 | 5.1 mi |
6524 Canal Blvd, Shreveport, LA 71108 | $750 | 2 | 1 | 1564 | 6.6 mi |
6154 Buncombe Rd, Shreveport, LA 71129 | $1,200 | 2 | 2 | 1135 | 1.9 mi |
5018 W Monkhouse Dr, Shreveport, LA 71109 | $615 | 2 | 1 | 1000 | 4.4 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