Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $45,108 initial cash invested.
-8.83%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$1,440
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,772
Mortgage P&I
79%
$1,138
Property Taxes
13%
$183
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
112 S Hoover St, Enid, OK 73703 | $1,395 | 3 | 2 | 1500 | 1.7 mi |
4518 Alpine Pl, Enid, OK 73703 | $1,695 | 3 | 2 | 1621 | 0.5 mi |
2609 Liberty Ln, Enid, OK 73703 | $1,300 | 3 | 2 | 1624 | 1.4 mi |
312 Rosanne St, Enid, OK 73703 | $1,525 | 3 | 2 | 1780 | 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