Unlock all features! Tap here to upgrade
8402 Springridge Texas Line Rd, Keithville, LA 71047
3 beds • 4 baths • 2800 sqft
$370,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.21% first-year return on $77,742 initial cash invested.
-11.21%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$1,888
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,742
Downpayment
20%
$74,040
Closing costs
1%
$3,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$2,614
Mortgage P&I
96%
$1,814
Property Taxes
9%
$177
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0