Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $148k initial cash invested.
-18.05%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,010
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$5,236
Mortgage P&I
117%
$3,534
Property Taxes
22%
$661
Home Insurance
9%
$259
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
925 8th St, New Orleans, LA 70115 | $2,400 | 3 | 2 | 1600 | 0.4 mi |
4023 Tchoupitoulas St, New Orleans, LA 70115 | $3,200 | 3 | 2 | 1608 | 0.5 mi |
3313 Chippewa St, New Orleans, LA 70115 | $3,000 | 3 | 2 | 1517 | 0.2 mi |
929 8th St, New Orleans, LA 70115 | $2,250 | 3 | 1.5 | 1600 | 0.4 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