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

Kevin May

Kevin has lived in the Shreveport-Bossier area for the majority of his life. He has extensive experience in residential real estate investment, both single family and multi-family. He also has extensive experience in renovations, and finance. Kevin holds a B.S. in Finance from LA Tech University, and an MBA from the University of Notre Dame. When he's not working he enjoys soccer, scuba diving, socializing, volunteering, and playing with his dog.



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:
    • Microwave
    Available Parking:
    • Driveway
    • Street Parking
    Covered Parking Spaces: 0
    Number of Stories: 1
    Lease/Purchase Eligible?: No
    Available Utilities:
    • Municipal Water
    • Natural Gas
    • Electricity