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 $31,710 initial cash invested.
11.92%
Cash On Cash
9.17%
Cap Rate
1.52
DSCR
$1,630
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,710
Downpayment
20%
$30,200
Closing costs
1%
$1,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,315
Mortgage P&I
46%
$757
Property Taxes
3%
$55
Home Insurance
5%
$78
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3816 Ernest St, Lake Charles, LA 70605 | $1,500 | 3 | 2 | 1836 | 0.1 mi |
4110 Auburn St, Lake Charles, LA 70607 | $1,700 | 3 | 2 | 1800 | 0.8 mi |
4272 Holly Hl, Lake Charles, LA 70605 | $1,800 | 3 | 2 | 1945 | 1.2 mi |
4512 E Meadow Ln, Lake Charles, LA 70605 | $1,900 | 3 | 2 | 1840 | 1.4 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