Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $54,096 initial cash invested.
-7.94%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$1,710
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,068
Mortgage P&I
74%
$1,258
Property Taxes
15%
$263
Home Insurance
5%
$91
HOA
1%
$10
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9912 Ruger Rd, Yukon, OK 73099 | $1,745 | 4 | 2 | 1691 | 0.2 mi |
10008 Jack Rabbit Rd, Yukon, OK 73099 | $1,645 | 4 | 2 | 1691 | 0.3 mi |
11512 Nw 97th St, Yukon, OK 73099 | $1,545 | 4 | 2 | 1690 | 0.4 mi |
11713 Nw 95th St, Yukon, OK 73099 | $1,749 | 4 | 2 | 1691 | 0.5 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