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 Mid-Term investment with a projected 7.98% first-year return on $54,750 initial cash invested.
7.98%
Cash On Cash
9.2%
Cap Rate
1.5
DSCR
$2,025
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $1,661 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$1,661
Mortgage P&I
44%
$896
Property Taxes
1%
$15
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223