Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.83% first-year return on $31,500 initial cash invested.
9.83%
Cash On Cash
8.85%
Cap Rate
1.44
DSCR
$1,570
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,312
Mortgage P&I
49%
$770
Property Taxes
5%
$83
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2342 13th St, Lake Charles, LA 70601 | $1,595 | 3 | 2 | 1700 | 0.2 mi |
1917 20th St, Lake Charles, LA 70601 | $1,550 | 3 | 2 | 1734 | 0.6 mi |
1610 14th St, Lake Charles, LA 70601 | $1,725 | 3 | 2 | 1572 | 0.8 mi |
1825 E Prien Lake Rd, Lake Charles, LA 70601 | $2,200 | 3 | 2 | 1733 | 0.8 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