Unlock all features! Tap here to upgrade
7691 Interstate Highway 49 Service Rd S, Opelousas, LA 70570
3 beds • 2 baths • 1288 sqft
$175,000
View on ZillowThis property might be a fair Long-Term investment with a projected 0.85% first-year return on $36,750 initial cash invested.
0.85%
Cash On Cash
6.79%
Cap Rate
1.1
DSCR
$1,350
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $1,324 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,324
Mortgage P&I
66%
$896
Property Taxes
1%
$15
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0