Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.35% first-year return on $37,926 initial cash invested.
5.35%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$1,600
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,431
Mortgage P&I
57%
$906
Property Taxes
3%
$44
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1600 E School St, Lake Charles, LA 70607 | $1,350 | 3 | 2 | 1380 | 1.8 mi |
2246 S Savannah Lakes Dr, Lake Charles, LA 70607 | $1,900 | 3 | 2 | 1447 | 1.2 mi |
5422 Chandler Ave, Lake Charles, LA 70607 | $2,200 | 3 | 2 | 1545 | 0.9 mi |
803 Fall St, Lake Charles, LA 70601 | $1,395 | 3 | 2 | 1350 | 2.9 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