Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.82% first-year return on $50,190 initial cash invested.
2.82%
Cash On Cash
7.11%
Cap Rate
1.18
DSCR
$2,020
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,902
Mortgage P&I
59%
$1,198
Property Taxes
5%
$95
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
521 Josh St, Lake Charles, LA 70611 | $2,650 | 3 | 2.5 | 1974 | 0.7 mi |
209 Reserve Dr, Lake Charles, LA 70611 | $2,600 | 3 | 2 | 1966 | 2 mi |
1624 N Michael Sq, Lake Charles, LA 70611 | $2,100 | 3 | 2 | 1770 | 2.1 mi |
2386 Wilson St, Lake Charles, LA 70611 | $2,500 | 3 | 2 | 2199 | 1.7 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