Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.92% first-year return on $26,880 initial cash invested.
11.92%
Cash On Cash
9.38%
Cap Rate
1.52
DSCR
$1,520
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,253
Mortgage P&I
43%
$657
Property Taxes
9%
$144
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3402 Tara Ln, Shreveport, LA 71118 | $1,500 | 3 | 2 | 1475 | 0.2 mi |
4804 Bramble Way, Shreveport, LA 71118 | $1,500 | 3 | 2 | 1360 | 1.4 mi |
4816 Honeysuckle Ln, Shreveport, LA 71118 | $1,500 | 3 | 2 | 1297 | 1.4 mi |
9514 Rose Hollow Ln, Shreveport, LA 71118 | $2,000 | 3 | 2 | 1470 | 0.6 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