114 Egan Street
Shreveport, LA
2 Bedrooms 2 Bathrooms
1600 Square Feet
For Sale
For Sale:
$52,150.00
Duplex. Left side has been renovated, right side is in good condition, but not renovated. Units are rented below market rates.
Renovated unit: https://my.matterport.com/show/?m=BmUCfdXZrjn
INVESTOR INFORMATION:
Total Rent:730.00
Investor Expenses:
None
Total Monthly Approximate Investor Expenses (excluding taxes and insurance): 0.00
Approximate Annual Taxes: 413.00
Approximate Annual Insurance: 400.00
Investment Calculations:
Monthly Revenue: 730
Monthly Expenses:
Taxes: 34.42
Insurance 33.33
Other Expenses:
Total Monthly Expenses: 67.75
Approximate Net Income before debt service: 662.25
20% Down Payment: 10430
Monthly Mortgage Payment (4.5% interest, 15 year amortization): 319.16
Monthly Cash Flow: 343.09
Annual Cash on Cash Return:39.47%
Air Conditioning:Window Unit
Heating: Space Heater - Gas
Laundry: Washer/Dryer Hookups inside
Included Appliances:
Available Parking:
Covered Parking Spaces: 0
Number of Stories: 1
Lease/Purchase Eligible?: No
Available Utilities: - Municipal Water
- Natural Gas
- Electricity