Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $96,642 initial cash invested.
-13.35%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$2,170
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,642
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,245
Mortgage P&I
103%
$2,230
Property Taxes
12%
$266
Home Insurance
8%
$166
HOA
1%
$20
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1412 W Mcneese St, Lake Charles, LA 70605 | $2,500 | 4 | 3 | 2880 | 0.4 mi |
3525 Lois Ln, Lake Charles, LA 70605 | $2,750 | 4 | 3 | 2599 | 0.9 mi |
2401 W Prien Lake Rd, Lake Charles, LA 70605 | $2,500 | 4 | 3 | 2995 | 1.6 mi |
1549 Lacadie Dr, Lake Charles, LA 70605 | $3,250 | 4 | 3 | 3100 | 1.2 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